[EITA] YoY Annualized Quarter Result on 31-Dec-2017 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 41.96%
YoY- -32.18%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 264,600 280,088 206,532 280,452 330,752 288,380 199,332 4.82%
PBT 33,528 32,564 9,844 34,804 55,320 22,444 13,896 15.79%
Tax -8,760 -7,076 -4,228 -6,476 -13,512 -5,264 -3,144 18.60%
NP 24,768 25,488 5,616 28,328 41,808 17,180 10,752 14.90%
-
NP to SH 24,120 24,292 6,552 28,280 41,700 16,968 10,640 14.60%
-
Tax Rate 26.13% 21.73% 42.95% 18.61% 24.43% 23.45% 22.63% -
Total Cost 239,832 254,600 200,916 252,124 288,944 271,200 188,580 4.08%
-
Net Worth 192,394 179,394 163,794 163,794 154,700 136,499 119,600 8.23%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 192,394 179,394 163,794 163,794 154,700 136,499 119,600 8.23%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.36% 9.10% 2.72% 10.10% 12.64% 5.96% 5.39% -
ROE 12.54% 13.54% 4.00% 17.27% 26.96% 12.43% 8.90% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 203.54 215.46 158.88 215.74 254.42 221.83 153.33 4.82%
EPS 18.56 18.68 5.04 21.76 32.08 13.04 8.20 14.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.38 1.26 1.26 1.19 1.05 0.92 8.23%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 87.67 92.80 68.43 92.92 109.59 95.55 66.05 4.82%
EPS 7.99 8.05 2.17 9.37 13.82 5.62 3.53 14.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6375 0.5944 0.5427 0.5427 0.5126 0.4523 0.3963 8.23%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.20 1.50 1.37 1.60 1.16 1.46 1.14 -
P/RPS 1.08 0.70 0.86 0.74 0.46 0.66 0.74 6.49%
P/EPS 11.86 8.03 27.18 7.35 3.62 11.19 13.93 -2.64%
EY 8.43 12.46 3.68 13.60 27.65 8.94 7.18 2.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.09 1.09 1.27 0.97 1.39 1.24 3.10%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 26/02/20 27/02/19 23/02/18 27/02/17 24/02/16 24/02/15 -
Price 0.965 1.43 1.48 1.61 1.28 1.36 1.24 -
P/RPS 0.47 0.66 0.93 0.75 0.50 0.61 0.81 -8.66%
P/EPS 5.20 7.65 29.36 7.40 3.99 10.42 15.15 -16.31%
EY 19.23 13.07 3.41 13.51 25.06 9.60 6.60 19.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.04 1.17 1.28 1.08 1.30 1.35 -11.45%

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