[EITA] YoY TTM Result on 30-Jun-2013 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 2.82%
YoY- 9.28%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Revenue 285,905 199,565 207,963 187,666 187,296 152,235 14.17%
PBT 31,972 18,553 20,229 18,125 17,745 18,301 12.45%
Tax -8,983 -4,729 -5,091 -4,214 -4,562 -4,602 15.10%
NP 22,989 13,824 15,138 13,911 13,183 13,699 11.50%
-
NP to SH 22,784 13,724 15,089 13,798 13,116 13,543 11.56%
-
Tax Rate 28.10% 25.49% 25.17% 23.25% 25.71% 25.15% -
Total Cost 262,916 185,741 192,825 173,755 174,113 138,536 14.42%
-
Net Worth 144,300 126,100 116,999 105,300 93,959 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Div 5,200 5,200 6,500 4,341 3,204 17,869 -22.87%
Div Payout % 22.82% 37.89% 43.08% 31.46% 24.43% 131.95% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Net Worth 144,300 126,100 116,999 105,300 93,959 0 -
NOSH 130,000 130,000 130,000 130,000 130,000 121,846 1.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
NP Margin 8.04% 6.93% 7.28% 7.41% 7.04% 9.00% -
ROE 15.79% 10.88% 12.90% 13.10% 13.96% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
RPS 219.93 153.51 159.97 144.36 153.49 124.94 12.63%
EPS 17.53 10.56 11.61 10.61 10.75 11.11 10.06%
DPS 4.00 4.00 5.00 3.34 2.63 14.67 -23.91%
NAPS 1.11 0.97 0.90 0.81 0.77 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
RPS 95.10 66.38 69.18 62.42 62.30 50.64 14.17%
EPS 7.58 4.57 5.02 4.59 4.36 4.50 11.59%
DPS 1.73 1.73 2.16 1.44 1.07 5.94 -22.85%
NAPS 0.48 0.4195 0.3892 0.3503 0.3125 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 28/09/12 - -
Price 1.12 1.16 1.46 0.795 0.67 0.00 -
P/RPS 0.51 0.76 0.91 0.55 0.44 0.00 -
P/EPS 6.39 10.99 12.58 7.49 6.23 0.00 -
EY 15.65 9.10 7.95 13.35 16.04 0.00 -
DY 3.57 3.45 3.42 4.20 3.92 0.00 -
P/NAPS 1.01 1.20 1.62 0.98 0.87 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Date 22/08/16 28/08/15 26/08/14 27/08/13 23/11/12 - -
Price 1.12 1.15 1.39 0.72 0.67 0.00 -
P/RPS 0.51 0.75 0.87 0.50 0.44 0.00 -
P/EPS 6.39 10.89 11.98 6.78 6.23 0.00 -
EY 15.65 9.18 8.35 14.74 16.04 0.00 -
DY 3.57 3.48 3.60 4.64 3.92 0.00 -
P/NAPS 1.01 1.19 1.54 0.89 0.87 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