[EITA] YoY Annualized Quarter Result on 30-Jun-2018 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- -10.4%
YoY- -19.47%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 283,834 274,218 266,878 265,868 280,693 303,198 208,565 5.26%
PBT 25,864 25,117 28,116 24,856 31,837 24,938 18,946 5.31%
Tax -7,761 -6,468 -7,790 -5,328 -8,228 -6,241 -4,724 8.61%
NP 18,102 18,649 20,325 19,528 23,609 18,697 14,222 4.09%
-
NP to SH 18,718 17,417 19,976 19,024 23,622 18,417 14,132 4.79%
-
Tax Rate 30.01% 25.75% 27.71% 21.44% 25.84% 25.03% 24.93% -
Total Cost 265,732 255,569 246,553 246,340 257,084 284,501 194,342 5.34%
-
Net Worth 197,602 184,594 174,194 167,694 149,499 144,300 126,100 7.76%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 5,200 5,199 5,199 6,933 3,466 3,466 3,466 6.98%
Div Payout % 27.78% 29.85% 26.03% 36.44% 14.68% 18.82% 24.53% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 197,602 184,594 174,194 167,694 149,499 144,300 126,100 7.76%
NOSH 260,003 130,000 130,000 130,000 130,000 130,000 130,000 12.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.38% 6.80% 7.62% 7.34% 8.41% 6.17% 6.82% -
ROE 9.47% 9.44% 11.47% 11.34% 15.80% 12.76% 11.21% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 109.17 210.94 205.30 204.52 215.92 233.23 160.43 -6.20%
EPS 7.20 13.40 15.36 14.64 18.17 14.17 10.87 -6.62%
DPS 2.00 4.00 4.00 5.33 2.67 2.67 2.67 -4.69%
NAPS 0.76 1.42 1.34 1.29 1.15 1.11 0.97 -3.98%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 94.04 90.86 88.43 88.09 93.00 100.46 69.10 5.26%
EPS 6.20 5.77 6.62 6.30 7.83 6.10 4.68 4.79%
DPS 1.72 1.72 1.72 2.30 1.15 1.15 1.15 6.93%
NAPS 0.6547 0.6116 0.5772 0.5556 0.4953 0.4781 0.4178 7.76%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.815 1.20 1.43 1.25 1.84 1.12 1.16 -
P/RPS 0.75 0.57 0.70 0.61 0.85 0.48 0.72 0.68%
P/EPS 11.32 8.96 9.31 8.54 10.13 7.91 10.67 0.98%
EY 8.83 11.17 10.75 11.71 9.88 12.65 9.37 -0.98%
DY 2.45 3.33 2.80 4.27 1.45 2.38 2.30 1.05%
P/NAPS 1.07 0.85 1.07 0.97 1.60 1.01 1.20 -1.89%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 17/08/20 27/08/19 20/08/18 22/08/17 22/08/16 28/08/15 -
Price 0.81 1.20 1.42 1.30 1.80 1.12 1.15 -
P/RPS 0.74 0.57 0.69 0.64 0.83 0.48 0.72 0.45%
P/EPS 11.25 8.96 9.24 8.88 9.91 7.91 10.58 1.02%
EY 8.89 11.17 10.82 11.26 10.10 12.65 9.45 -1.01%
DY 2.47 3.33 2.82 4.10 1.48 2.38 2.32 1.04%
P/NAPS 1.07 0.85 1.06 1.01 1.57 1.01 1.19 -1.75%

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