[EITA] QoQ TTM Result on 30-Sep-2018 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- 21.93%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 264,134 250,908 244,896 263,376 259,561 252,692 258,105 1.55%
PBT 29,196 24,311 20,511 26,751 21,455 19,150 21,562 22.46%
Tax -8,113 -6,664 -5,704 -6,266 -4,746 -4,647 -5,162 35.29%
NP 21,083 17,647 14,807 20,485 16,709 14,503 16,400 18.28%
-
NP to SH 20,799 17,536 14,653 20,085 16,472 14,627 16,566 16.42%
-
Tax Rate 27.79% 27.41% 27.81% 23.42% 22.12% 24.27% 23.94% -
Total Cost 243,051 233,261 230,089 242,891 242,852 238,189 241,705 0.37%
-
Net Worth 174,194 170,294 163,794 167,694 167,694 163,794 163,794 4.20%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 7,799 9,099 9,099 9,099 9,099 3,900 6,500 12.95%
Div Payout % 37.50% 51.89% 62.10% 45.31% 55.24% 26.66% 39.24% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 174,194 170,294 163,794 167,694 167,694 163,794 163,794 4.20%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.98% 7.03% 6.05% 7.78% 6.44% 5.74% 6.35% -
ROE 11.94% 10.30% 8.95% 11.98% 9.82% 8.93% 10.11% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 203.19 193.01 188.39 202.60 199.67 194.38 198.55 1.55%
EPS 16.00 13.49 11.27 15.45 12.67 11.25 12.74 16.45%
DPS 6.00 7.00 7.00 7.00 7.00 3.00 5.00 12.96%
NAPS 1.34 1.31 1.26 1.29 1.29 1.26 1.26 4.20%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 87.52 83.13 81.14 87.27 86.00 83.73 85.52 1.55%
EPS 6.89 5.81 4.86 6.65 5.46 4.85 5.49 16.39%
DPS 2.58 3.02 3.02 3.02 3.02 1.29 2.15 12.96%
NAPS 0.5772 0.5642 0.5427 0.5556 0.5556 0.5427 0.5427 4.20%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.43 1.28 1.37 1.30 1.25 1.55 1.60 -
P/RPS 0.70 0.66 0.73 0.64 0.63 0.80 0.81 -9.29%
P/EPS 8.94 9.49 12.15 8.41 9.86 13.78 12.56 -20.32%
EY 11.19 10.54 8.23 11.88 10.14 7.26 7.96 25.56%
DY 4.20 5.47 5.11 5.38 5.60 1.94 3.13 21.72%
P/NAPS 1.07 0.98 1.09 1.01 0.97 1.23 1.27 -10.82%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 24/05/19 27/02/19 23/11/18 20/08/18 28/05/18 23/02/18 -
Price 1.42 1.31 1.48 1.38 1.30 1.37 1.61 -
P/RPS 0.70 0.68 0.79 0.68 0.65 0.70 0.81 -9.29%
P/EPS 8.88 9.71 13.13 8.93 10.26 12.18 12.63 -20.98%
EY 11.27 10.30 7.62 11.20 9.75 8.21 7.92 26.59%
DY 4.23 5.34 4.73 5.07 5.38 2.19 3.11 22.82%
P/NAPS 1.06 1.00 1.17 1.07 1.01 1.09 1.28 -11.84%

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