[EITA] QoQ TTM Result on 31-Mar-2013 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -2.38%
YoY- 3.93%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 188,152 186,120 187,666 196,884 194,052 187,296 173,476 5.54%
PBT 20,088 19,841 18,125 17,955 18,553 17,745 17,565 9.33%
Tax -5,047 -4,888 -4,214 -4,462 -4,760 -4,562 -4,896 2.04%
NP 15,041 14,953 13,911 13,493 13,793 13,183 12,669 12.08%
-
NP to SH 14,936 14,842 13,798 13,420 13,747 13,116 12,626 11.81%
-
Tax Rate 25.12% 24.64% 23.25% 24.85% 25.66% 25.71% 27.87% -
Total Cost 173,111 171,167 173,755 183,391 180,259 174,113 160,807 5.02%
-
Net Worth 114,399 110,500 105,300 106,599 99,224 93,959 87,316 19.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,900 8,241 4,341 4,341 4,341 3,204 3,204 13.96%
Div Payout % 26.11% 55.53% 31.46% 32.35% 31.58% 24.43% 25.38% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 114,399 110,500 105,300 106,599 99,224 93,959 87,316 19.67%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.99% 8.03% 7.41% 6.85% 7.11% 7.04% 7.30% -
ROE 13.06% 13.43% 13.10% 12.59% 13.85% 13.96% 14.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 144.73 143.17 144.36 151.45 156.46 153.49 147.02 -1.03%
EPS 11.49 11.42 10.61 10.32 11.08 10.75 10.70 4.84%
DPS 3.00 6.34 3.34 3.34 3.50 2.63 2.72 6.73%
NAPS 0.88 0.85 0.81 0.82 0.80 0.77 0.74 12.20%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 62.34 61.67 62.18 65.23 64.30 62.06 57.48 5.54%
EPS 4.95 4.92 4.57 4.45 4.55 4.35 4.18 11.89%
DPS 1.29 2.73 1.44 1.44 1.44 1.06 1.06 13.94%
NAPS 0.379 0.3661 0.3489 0.3532 0.3288 0.3113 0.2893 19.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.90 0.705 0.795 0.675 0.67 0.67 0.72 -
P/RPS 0.62 0.49 0.55 0.45 0.43 0.44 0.49 16.93%
P/EPS 7.83 6.18 7.49 6.54 6.04 6.23 6.73 10.58%
EY 12.77 16.19 13.35 15.29 16.54 16.04 14.86 -9.58%
DY 3.33 8.99 4.20 4.95 5.22 3.92 3.77 -7.91%
P/NAPS 1.02 0.83 0.98 0.82 0.84 0.87 0.97 3.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 27/08/13 20/05/13 27/02/13 23/11/12 - -
Price 1.14 0.96 0.72 0.79 0.66 0.67 0.00 -
P/RPS 0.79 0.67 0.50 0.52 0.42 0.44 0.00 -
P/EPS 9.92 8.41 6.78 7.65 5.95 6.23 0.00 -
EY 10.08 11.89 14.74 13.07 16.79 16.04 0.00 -
DY 2.63 6.60 4.64 4.23 5.30 3.92 0.00 -
P/NAPS 1.30 1.13 0.89 0.96 0.83 0.87 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