[EITA] YoY Quarter Result on 30-Sep-2015 [#4]

Stock

[EITA] EITA RESOURCES BERHAD

Announcement Date

25-Nov-2015

Admission Sponsor

Sponsor

Financial Year

30-Sep-2015

Quarter

30-Sep-2015 [#4]

Profit Trend

QoQ- 217.56%

YoY- 187.07%

Quarter Report

EITA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	31/12/12	CAGR
Quarter Result
Revenue	63,975	60,160	60,633	58,506	43,141	52,194	44,004	6.72%
YoY %	6.34%	-0.78%	3.64%	35.62%	-17.34%	18.61%	-	-
Horiz. %	145.38%	136.71%	137.79%	132.96%	98.04%	118.61%	100.00%	-
PBT	8,109	2,813	2,804	13,268	4,343	7,146	4,178	12.22%
YoY %	188.27%	0.32%	-78.87%	205.50%	-39.22%	71.04%	-	-
Horiz. %	194.09%	67.33%	67.11%	317.57%	103.95%	171.04%	100.00%	-
Tax	-2,270	-750	-593	-4,302	-1,186	-1,645	-968	15.97%
YoY %	-202.67%	-26.48%	86.22%	-262.73%	27.90%	-69.94%	-	-
Horiz. %	234.50%	77.48%	61.26%	444.42%	122.52%	169.94%	100.00%	-
NP	5,839	2,063	2,211	8,966	3,157	5,501	3,210	10.96%
YoY %	183.03%	-6.69%	-75.34%	184.00%	-42.61%	71.37%	-	-
Horiz. %	181.90%	64.27%	68.88%	279.31%	98.35%	171.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,817	2,204	1,828	8,971	3,125	5,494	3,206	10.91%
YoY %	163.93%	20.57%	-79.62%	187.07%	-43.12%	71.37%	-	-
Horiz. %	181.44%	68.75%	57.02%	279.82%	97.47%	171.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.99%	26.66%	21.15%	32.42%	27.31%	23.02%	23.17%	-
YoY %	4.99%	26.05%	-34.76%	18.71%	18.64%	-0.65%	-	-
Horiz. %	120.80%	115.06%	91.28%	139.92%	117.87%	99.35%	100.00%	-
Total Cost	58,136	58,097	58,422	49,540	39,984	46,693	40,794	6.35%
YoY %	0.07%	-0.56%	17.93%	23.90%	-14.37%	14.46%	-	-
Horiz. %	142.51%	142.42%	143.21%	121.44%	98.01%	114.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,694	157,300	143,000	132,599	116,999	110,500	99,224	9.55%
YoY %	6.61%	10.00%	7.84%	13.33%	5.88%	11.36%	-	-
Horiz. %	169.01%	158.53%	144.12%	133.64%	117.91%	111.36%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	31/12/12	CAGR
Dividend
Div	3,899	3,900	2,600	2,600	2,600	3,900	4,341	-1.85%
YoY %	-0.03%	50.00%	0.00%	0.00%	-33.33%	-10.16%	-	-
Horiz. %	89.82%	89.84%	59.89%	59.89%	59.89%	89.84%	100.00%	-
Div Payout %	67.04%	176.95%	142.23%	28.98%	83.20%	70.99%	135.40%	-
YoY %	-62.11%	24.41%	390.79%	-65.17%	17.20%	-47.57%	-	-
Horiz. %	49.51%	130.69%	105.04%	21.40%	61.45%	52.43%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	31/12/12	CAGR
Equity
Net Worth	167,694	157,300	143,000	132,599	116,999	110,500	99,224	9.55%
YoY %	6.61%	10.00%	7.84%	13.33%	5.88%	11.36%	-	-
Horiz. %	169.01%	158.53%	144.12%	133.64%	117.91%	111.36%	100.00%	-
NOSH	130,000	130,000	130,000	130,000	130,000	130,000	130,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	31/12/12	CAGR
Ratio Analysis
NP Margin	9.13%	3.43%	3.65%	15.32%	7.32%	10.54%	7.29%	-
YoY %	166.18%	-6.03%	-76.17%	109.29%	-30.55%	44.58%	-	-
Horiz. %	125.24%	47.05%	50.07%	210.15%	100.41%	144.58%	100.00%	-
ROE	3.47%	1.40%	1.28%	6.77%	2.67%	4.97%	3.23%	-
YoY %	147.86%	9.38%	-81.09%	153.56%	-46.28%	53.87%	-	-
Horiz. %	107.43%	43.34%	39.63%	209.60%	82.66%	153.87%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	31/12/12	CAGR
Per Share
RPS	49.21	46.28	46.64	45.00	33.19	40.15	35.48	5.85%
YoY %	6.33%	-0.77%	3.64%	35.58%	-17.33%	13.16%	-	-
Horiz. %	138.70%	130.44%	131.45%	126.83%	93.55%	113.16%	100.00%	-
EPS	4.47	1.70	1.41	6.90	2.40	4.23	2.58	10.02%
YoY %	162.94%	20.57%	-79.57%	187.50%	-43.26%	63.95%	-	-
Horiz. %	173.26%	65.89%	54.65%	267.44%	93.02%	163.95%	100.00%	-
DPS	3.00	3.00	2.00	2.00	2.00	3.00	3.50	-2.64%
YoY %	0.00%	50.00%	0.00%	0.00%	-33.33%	-14.29%	-	-
Horiz. %	85.71%	85.71%	57.14%	57.14%	57.14%	85.71%	100.00%	-
NAPS	1.29	1.21	1.10	1.02	0.90	0.85	0.80	8.66%
YoY %	6.61%	10.00%	7.84%	13.33%	5.88%	6.25%	-	-
Horiz. %	161.25%	151.25%	137.50%	127.50%	112.50%	106.25%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 130,000
RPS	21.20	19.93	20.09	19.39	14.29	17.29	14.58	6.72%
YoY %	6.37%	-0.80%	3.61%	35.69%	-17.35%	18.59%	-	-
Horiz. %	145.40%	136.69%	137.79%	132.99%	98.01%	118.59%	100.00%	-
EPS	1.93	0.73	0.61	2.97	1.04	1.82	1.06	10.98%
YoY %	164.38%	19.67%	-79.46%	185.58%	-42.86%	71.70%	-	-
Horiz. %	182.08%	68.87%	57.55%	280.19%	98.11%	171.70%	100.00%	-
DPS	1.29	1.29	0.86	0.86	0.86	1.29	1.44	-1.89%
YoY %	0.00%	50.00%	0.00%	0.00%	-33.33%	-10.42%	-	-
Horiz. %	89.58%	89.58%	59.72%	59.72%	59.72%	89.58%	100.00%	-
NAPS	0.5556	0.5212	0.4738	0.4393	0.3877	0.3661	0.3288	9.55%
YoY %	6.60%	10.00%	7.85%	13.31%	5.90%	11.34%	-	-
Horiz. %	168.98%	158.52%	144.10%	133.61%	117.91%	111.34%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	31/12/12	-
Price	1.30	1.76	1.32	1.21	1.48	0.705	0.67	-
P/RPS	2.64	3.80	2.83	2.69	4.46	1.76	1.89	5.98%
YoY %	-30.53%	34.28%	5.20%	-39.69%	153.41%	-6.88%	-	-
Horiz. %	139.68%	201.06%	149.74%	142.33%	235.98%	93.12%	100.00%	-
P/EPS	29.05	103.81	93.87	17.53	61.57	16.68	25.92	2.00%
YoY %	-72.02%	10.59%	435.48%	-71.53%	269.12%	-35.65%	-	-
Horiz. %	112.08%	400.50%	362.15%	67.63%	237.54%	64.35%	100.00%	-
EY	3.44	0.96	1.07	5.70	1.62	5.99	3.86	-1.98%
YoY %	258.33%	-10.28%	-81.23%	251.85%	-72.95%	55.18%	-	-
Horiz. %	89.12%	24.87%	27.72%	147.67%	41.97%	155.18%	100.00%	-
DY	2.31	1.70	1.52	1.65	1.35	4.26	5.22	-13.21%
YoY %	35.88%	11.84%	-7.88%	22.22%	-68.31%	-18.39%	-	-
Horiz. %	44.25%	32.57%	29.12%	31.61%	25.86%	81.61%	100.00%	-
P/NAPS	1.01	1.45	1.20	1.19	1.64	0.83	0.84	3.25%
YoY %	-30.34%	20.83%	0.84%	-27.44%	97.59%	-1.19%	-	-
Horiz. %	120.24%	172.62%	142.86%	141.67%	195.24%	98.81%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	23/11/17	23/11/16	25/11/15	25/11/14	26/11/13	27/02/13	-
Price	1.38	1.70	1.26	1.12	1.41	0.96	0.66	-
P/RPS	2.80	3.67	2.70	2.49	4.25	2.39	1.86	7.37%
YoY %	-23.71%	35.93%	8.43%	-41.41%	77.82%	28.49%	-	-
Horiz. %	150.54%	197.31%	145.16%	133.87%	228.49%	128.49%	100.00%	-
P/EPS	30.84	100.27	89.61	16.23	58.66	22.72	25.53	3.34%
YoY %	-69.24%	11.90%	452.13%	-72.33%	158.19%	-11.01%	-	-
Horiz. %	120.80%	392.75%	351.00%	63.57%	229.77%	88.99%	100.00%	-
EY	3.24	1.00	1.12	6.16	1.70	4.40	3.92	-3.25%
YoY %	224.00%	-10.71%	-81.82%	262.35%	-61.36%	12.24%	-	-
Horiz. %	82.65%	25.51%	28.57%	157.14%	43.37%	112.24%	100.00%	-
DY	2.17	1.76	1.59	1.79	1.42	3.13	5.30	-14.38%
YoY %	23.30%	10.69%	-11.17%	26.06%	-54.63%	-40.94%	-	-
Horiz. %	40.94%	33.21%	30.00%	33.77%	26.79%	59.06%	100.00%	-
P/NAPS	1.07	1.40	1.15	1.10	1.57	1.13	0.83	4.51%
YoY %	-23.57%	21.74%	4.55%	-29.94%	38.94%	36.14%	-	-
Horiz. %	128.92%	168.67%	138.55%	132.53%	189.16%	136.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos