[EITA] YoY Annualized Quarter 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- -21.06%
YoY- -17.21%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 288,032 214,930 198,910 142,116 194,052 151,318 163,719 10.31%
PBT 21,508 27,478 17,426 15,663 18,553 16,894 20,329 0.98%
Tax -5,274 -7,845 -4,633 -3,920 -4,760 -4,219 -4,710 1.98%
NP 16,234 19,633 12,793 11,743 13,793 12,675 15,619 0.67%
-
NP to SH 15,641 19,570 12,720 11,636 13,747 12,512 15,577 0.07%
-
Tax Rate 24.52% 28.55% 26.59% 25.03% 25.66% 24.97% 23.17% -
Total Cost 271,798 195,297 186,117 130,373 180,259 138,643 148,100 11.13%
-
Net Worth 143,000 132,599 116,999 110,500 99,224 64,185 63,121 15.27%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,200 5,200 5,200 3,900 4,341 3,209 17,866 -19.30%
Div Payout % 33.25% 26.57% 40.88% 33.52% 31.58% 25.65% 114.70% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 143,000 132,599 116,999 110,500 99,224 64,185 63,121 15.27%
NOSH 130,000 130,000 130,000 130,000 130,000 106,976 106,984 3.44%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.64% 9.13% 6.43% 8.26% 7.11% 8.38% 9.54% -
ROE 10.94% 14.76% 10.87% 10.53% 13.85% 19.49% 24.68% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 221.56 165.33 153.01 109.32 156.46 141.45 153.03 6.64%
EPS 12.03 15.05 9.78 8.95 11.08 10.09 14.56 -3.26%
DPS 4.00 4.00 4.00 3.00 3.50 3.00 16.70 -21.99%
NAPS 1.10 1.02 0.90 0.85 0.80 0.60 0.59 11.43%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 95.43 71.21 65.91 47.09 64.30 50.14 54.25 10.31%
EPS 5.18 6.48 4.21 3.86 4.55 4.15 5.16 0.06%
DPS 1.72 1.72 1.72 1.29 1.44 1.06 5.92 -19.33%
NAPS 0.4738 0.4393 0.3877 0.3661 0.3288 0.2127 0.2091 15.27%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 - - -
Price 1.32 1.21 1.48 0.705 0.67 0.00 0.00 -
P/RPS 0.60 0.73 0.97 0.64 0.43 0.00 0.00 -
P/EPS 10.97 8.04 15.13 7.88 6.04 0.00 0.00 -
EY 9.11 12.44 6.61 12.70 16.54 0.00 0.00 -
DY 3.03 3.31 2.70 4.26 5.22 0.00 0.00 -
P/NAPS 1.20 1.19 1.64 0.83 0.84 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/11/16 25/11/15 25/11/14 26/11/13 27/02/13 04/04/12 - -
Price 1.26 1.12 1.41 0.96 0.66 0.00 0.00 -
P/RPS 0.57 0.68 0.92 0.88 0.42 0.00 0.00 -
P/EPS 10.47 7.44 14.41 10.73 5.95 0.00 0.00 -
EY 9.55 13.44 6.94 9.32 16.79 0.00 0.00 -
DY 3.17 3.57 2.84 3.13 5.30 0.00 0.00 -
P/NAPS 1.15 1.10 1.57 1.13 0.83 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