[EITA] YoY Annualized Quarter Result on 31-Mar-2014 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- -16.5%
YoY- -3.01%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 30/06/11 CAGR
Revenue 299,096 283,964 226,168 195,550 172,340 192,616 148,300 12.96%
PBT 42,262 12,342 21,908 15,486 15,624 17,890 16,548 17.69%
Tax -10,498 -3,348 -6,298 -4,456 -4,072 -5,642 -4,288 16.82%
NP 31,764 8,994 15,610 11,030 11,552 12,248 12,260 17.98%
-
NP to SH 31,820 8,916 15,548 11,022 11,364 12,182 11,954 18.54%
-
Tax Rate 24.84% 27.13% 28.75% 28.77% 26.06% 31.54% 25.91% -
Total Cost 267,332 274,970 210,558 184,520 160,788 180,368 136,040 12.45%
-
Net Worth 157,300 133,899 124,799 111,800 106,599 87,316 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 30/06/11 CAGR
Div 5,200 - - - - - - -
Div Payout % 16.34% - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 30/06/11 CAGR
Net Worth 157,300 133,899 124,799 111,800 106,599 87,316 0 -
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 117,889 1.71%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 30/06/11 CAGR
NP Margin 10.62% 3.17% 6.90% 5.64% 6.70% 6.36% 8.27% -
ROE 20.23% 6.66% 12.46% 9.86% 10.66% 13.95% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 30/06/11 CAGR
RPS 230.07 218.43 173.98 150.42 132.57 163.24 125.80 11.05%
EPS 24.48 6.86 11.96 8.48 8.76 10.32 10.14 16.54%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.03 0.96 0.86 0.82 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 30/06/11 CAGR
RPS 99.10 94.09 74.94 64.79 57.10 63.82 49.14 12.95%
EPS 10.54 2.95 5.15 3.65 3.77 4.04 3.96 18.53%
DPS 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5212 0.4437 0.4135 0.3704 0.3532 0.2893 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 30/06/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 29/06/12 - -
Price 1.62 1.38 1.22 1.17 0.675 0.72 0.00 -
P/RPS 0.70 0.63 0.70 0.78 0.51 0.44 0.00 -
P/EPS 6.62 20.12 10.20 13.80 7.72 6.97 0.00 -
EY 15.11 4.97 9.80 7.25 12.95 14.34 0.00 -
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.34 1.27 1.36 0.82 0.97 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 30/06/11 CAGR
Date 24/05/17 25/05/16 27/05/15 29/05/14 20/05/13 13/08/12 - -
Price 2.07 1.39 1.31 1.40 0.79 0.72 0.00 -
P/RPS 0.90 0.64 0.75 0.93 0.60 0.44 0.00 -
P/EPS 8.46 20.27 10.95 16.51 9.04 6.97 0.00 -
EY 11.82 4.93 9.13 6.06 11.07 14.34 0.00 -
DY 1.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.35 1.36 1.63 0.96 0.97 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