[EITA] QoQ TTM Result on 30-Sep-2013 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 7.57%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 207,963 196,806 188,152 186,120 187,666 196,884 194,052 4.73%
PBT 20,229 19,500 20,088 19,841 18,125 17,955 18,553 5.95%
Tax -5,091 -5,130 -5,047 -4,888 -4,214 -4,462 -4,760 4.59%
NP 15,138 14,370 15,041 14,953 13,911 13,493 13,793 6.41%
-
NP to SH 15,089 14,306 14,936 14,842 13,798 13,420 13,747 6.42%
-
Tax Rate 25.17% 26.31% 25.12% 24.64% 23.25% 24.85% 25.66% -
Total Cost 192,825 182,436 173,111 171,167 173,755 183,391 180,259 4.60%
-
Net Worth 116,999 111,800 114,399 110,500 105,300 106,599 99,224 11.64%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,500 3,900 3,900 8,241 4,341 4,341 4,341 30.97%
Div Payout % 43.08% 27.26% 26.11% 55.53% 31.46% 32.35% 31.58% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 116,999 111,800 114,399 110,500 105,300 106,599 99,224 11.64%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.28% 7.30% 7.99% 8.03% 7.41% 6.85% 7.11% -
ROE 12.90% 12.80% 13.06% 13.43% 13.10% 12.59% 13.85% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 159.97 151.39 144.73 143.17 144.36 151.45 156.46 1.49%
EPS 11.61 11.00 11.49 11.42 10.61 10.32 11.08 3.17%
DPS 5.00 3.00 3.00 6.34 3.34 3.34 3.50 26.92%
NAPS 0.90 0.86 0.88 0.85 0.81 0.82 0.80 8.19%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 69.18 65.46 62.59 61.91 62.42 65.49 64.55 4.73%
EPS 5.02 4.76 4.97 4.94 4.59 4.46 4.57 6.47%
DPS 2.16 1.30 1.30 2.74 1.44 1.44 1.44 31.13%
NAPS 0.3892 0.3719 0.3805 0.3676 0.3503 0.3546 0.3301 11.63%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.46 1.17 0.90 0.705 0.795 0.675 0.67 -
P/RPS 0.91 0.77 0.62 0.49 0.55 0.45 0.43 65.06%
P/EPS 12.58 10.63 7.83 6.18 7.49 6.54 6.04 63.30%
EY 7.95 9.41 12.77 16.19 13.35 15.29 16.54 -38.72%
DY 3.42 2.56 3.33 8.99 4.20 4.95 5.22 -24.62%
P/NAPS 1.62 1.36 1.02 0.83 0.98 0.82 0.84 55.12%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 25/02/14 26/11/13 27/08/13 20/05/13 27/02/13 -
Price 1.39 1.40 1.14 0.96 0.72 0.79 0.66 -
P/RPS 0.87 0.92 0.79 0.67 0.50 0.52 0.42 62.71%
P/EPS 11.98 12.72 9.92 8.41 6.78 7.65 5.95 59.65%
EY 8.35 7.86 10.08 11.89 14.74 13.07 16.79 -37.30%
DY 3.60 2.14 2.63 6.60 4.64 4.23 5.30 -22.78%
P/NAPS 1.54 1.63 1.30 1.13 0.89 0.96 0.83 51.16%

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