[EITA] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.88%
YoY- -3.15%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 187,666 196,884 194,052 187,296 173,476 158,063 151,318 15.44%
PBT 18,125 17,955 18,553 17,745 17,565 17,667 16,894 4.80%
Tax -4,214 -4,462 -4,760 -4,562 -4,896 -4,625 -4,219 -0.07%
NP 13,911 13,493 13,793 13,183 12,669 13,042 12,675 6.40%
-
NP to SH 13,798 13,420 13,747 13,116 12,626 12,913 12,512 6.74%
-
Tax Rate 23.25% 24.85% 25.66% 25.71% 27.87% 26.18% 24.97% -
Total Cost 173,755 183,391 180,259 174,113 160,807 145,021 138,643 16.25%
-
Net Worth 105,300 106,599 99,224 93,959 87,316 81,319 64,081 39.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,341 4,341 4,341 3,204 3,204 3,204 3,204 22.46%
Div Payout % 31.46% 32.35% 31.58% 24.43% 25.38% 24.81% 25.61% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 105,300 106,599 99,224 93,959 87,316 81,319 64,081 39.29%
NOSH 130,000 130,000 130,000 130,000 130,000 107,000 107,000 13.87%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.41% 6.85% 7.11% 7.04% 7.30% 8.25% 8.38% -
ROE 13.10% 12.59% 13.85% 13.96% 14.46% 15.88% 19.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 144.36 151.45 156.46 153.49 147.02 147.72 141.68 1.25%
EPS 10.61 10.32 11.08 10.75 10.70 12.07 11.71 -6.37%
DPS 3.34 3.34 3.50 2.63 2.72 2.99 3.00 7.42%
NAPS 0.81 0.82 0.80 0.77 0.74 0.76 0.60 22.17%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 62.18 65.23 64.30 62.06 57.48 52.37 50.14 15.44%
EPS 4.57 4.45 4.55 4.35 4.18 4.28 4.15 6.64%
DPS 1.44 1.44 1.44 1.06 1.06 1.06 1.06 22.68%
NAPS 0.3489 0.3532 0.3288 0.3113 0.2893 0.2694 0.2123 39.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - - -
Price 0.795 0.675 0.67 0.67 0.72 0.00 0.00 -
P/RPS 0.55 0.45 0.43 0.44 0.49 0.00 0.00 -
P/EPS 7.49 6.54 6.04 6.23 6.73 0.00 0.00 -
EY 13.35 15.29 16.54 16.04 14.86 0.00 0.00 -
DY 4.20 4.95 5.22 3.92 3.77 0.00 0.00 -
P/NAPS 0.98 0.82 0.84 0.87 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 20/05/13 27/02/13 23/11/12 - - - -
Price 0.72 0.79 0.66 0.67 0.00 0.00 0.00 -
P/RPS 0.50 0.52 0.42 0.44 0.00 0.00 0.00 -
P/EPS 6.78 7.65 5.95 6.23 0.00 0.00 0.00 -
EY 14.74 13.07 16.79 16.04 0.00 0.00 0.00 -
DY 4.64 4.23 5.30 3.92 0.00 0.00 0.00 -
P/NAPS 0.89 0.96 0.83 0.87 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment