[EITA] YoY Quarter Result on 30-Sep-2021 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 45.76%
YoY- 38.19%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 85,874 78,903 89,429 78,556 105,227 63,975 60,160 6.10%
PBT 7,990 2,575 7,509 6,391 7,834 8,109 2,813 18.99%
Tax -1,457 -762 -1,061 -2,057 -1,197 -2,270 -750 11.69%
NP 6,533 1,813 6,448 4,334 6,637 5,839 2,063 21.17%
-
NP to SH 5,608 2,758 5,848 4,232 5,846 5,817 2,204 16.83%
-
Tax Rate 18.24% 29.59% 14.13% 32.19% 15.28% 27.99% 26.66% -
Total Cost 79,341 77,090 82,981 74,222 98,590 58,136 58,097 5.32%
-
Net Worth 213,293 208,090 197,602 184,594 172,854 167,694 157,300 5.20%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 2,601 3,901 3,900 3,899 3,898 3,899 3,900 -6.52%
Div Payout % 46.38% 141.47% 66.69% 92.15% 66.69% 67.04% 176.95% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 213,293 208,090 197,602 184,594 172,854 167,694 157,300 5.20%
NOSH 260,113 260,113 260,003 130,000 130,000 130,000 130,000 12.24%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.61% 2.30% 7.21% 5.52% 6.31% 9.13% 3.43% -
ROE 2.63% 1.33% 2.96% 2.29% 3.38% 3.47% 1.40% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 33.01 30.33 34.40 60.43 80.97 49.21 46.28 -5.47%
EPS 2.16 1.06 2.25 3.26 4.50 4.47 1.70 4.07%
DPS 1.00 1.50 1.50 3.00 3.00 3.00 3.00 -16.72%
NAPS 0.82 0.80 0.76 1.42 1.33 1.29 1.21 -6.27%
Adjusted Per Share Value based on latest NOSH - 260,003
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 28.45 26.14 29.63 26.03 34.87 21.20 19.93 6.10%
EPS 1.86 0.91 1.94 1.40 1.94 1.93 0.73 16.86%
DPS 0.86 1.29 1.29 1.29 1.29 1.29 1.29 -6.53%
NAPS 0.7067 0.6895 0.6547 0.6116 0.5727 0.5556 0.5212 5.20%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.69 0.735 0.845 1.25 1.36 1.30 1.76 -
P/RPS 2.09 2.42 2.46 2.07 1.68 2.64 3.80 -9.47%
P/EPS 32.00 69.32 37.57 38.40 30.23 29.05 103.81 -17.80%
EY 3.12 1.44 2.66 2.60 3.31 3.44 0.96 21.69%
DY 1.45 2.04 1.78 2.40 2.21 2.31 1.70 -2.61%
P/NAPS 0.84 0.92 1.11 0.88 1.02 1.01 1.45 -8.69%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 24/11/22 25/11/21 20/11/20 25/11/19 23/11/18 23/11/17 -
Price 0.785 0.765 0.865 1.75 1.51 1.38 1.70 -
P/RPS 2.38 2.52 2.51 2.90 1.87 2.80 3.67 -6.96%
P/EPS 36.41 72.15 38.46 53.76 33.57 30.84 100.27 -15.52%
EY 2.75 1.39 2.60 1.86 2.98 3.24 1.00 18.35%
DY 1.27 1.96 1.73 1.71 1.99 2.17 1.76 -5.29%
P/NAPS 0.96 0.96 1.14 1.23 1.14 1.07 1.40 -6.09%

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