[EITA] YoY TTM Result on 30-Jun-2018 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- 12.61%
YoY- -15.72%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 291,432 310,891 264,134 259,561 271,153 285,905 199,565 6.50%
PBT 25,789 26,672 29,196 21,455 26,682 31,972 18,553 5.63%
Tax -7,878 -6,048 -8,113 -4,746 -6,764 -8,983 -4,729 8.86%
NP 17,911 20,624 21,083 16,709 19,918 22,989 13,824 4.40%
-
NP to SH 18,271 18,908 20,799 16,472 19,545 22,784 13,724 4.88%
-
Tax Rate 30.55% 22.68% 27.79% 22.12% 25.35% 28.10% 25.49% -
Total Cost 273,521 290,267 243,051 242,852 251,235 262,916 185,741 6.65%
-
Net Worth 197,602 184,594 174,194 167,694 149,499 144,300 126,100 7.76%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 7,799 7,798 7,799 9,099 5,200 5,200 5,200 6.98%
Div Payout % 42.69% 41.25% 37.50% 55.24% 26.61% 22.82% 37.89% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 197,602 184,594 174,194 167,694 149,499 144,300 126,100 7.76%
NOSH 260,003 130,000 130,000 130,000 130,000 130,000 130,000 12.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.15% 6.63% 7.98% 6.44% 7.35% 8.04% 6.93% -
ROE 9.25% 10.24% 11.94% 9.82% 13.07% 15.79% 10.88% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 112.09 239.15 203.19 199.67 208.58 219.93 153.51 -5.10%
EPS 7.03 14.55 16.00 12.67 15.03 17.53 10.56 -6.55%
DPS 3.00 6.00 6.00 7.00 4.00 4.00 4.00 -4.67%
NAPS 0.76 1.42 1.34 1.29 1.15 1.11 0.97 -3.98%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 96.56 103.01 87.52 86.00 89.84 94.73 66.12 6.50%
EPS 6.05 6.26 6.89 5.46 6.48 7.55 4.55 4.85%
DPS 2.58 2.58 2.58 3.02 1.72 1.72 1.72 6.98%
NAPS 0.6547 0.6116 0.5772 0.5556 0.4953 0.4781 0.4178 7.76%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.815 1.20 1.43 1.25 1.84 1.12 1.16 -
P/RPS 0.73 0.50 0.70 0.63 0.88 0.51 0.76 -0.66%
P/EPS 11.60 8.25 8.94 9.86 12.24 6.39 10.99 0.90%
EY 8.62 12.12 11.19 10.14 8.17 15.65 9.10 -0.89%
DY 3.68 5.00 4.20 5.60 2.17 3.57 3.45 1.08%
P/NAPS 1.07 0.85 1.07 0.97 1.60 1.01 1.20 -1.89%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 17/08/20 27/08/19 20/08/18 22/08/17 22/08/16 28/08/15 -
Price 0.81 1.20 1.42 1.30 1.80 1.12 1.15 -
P/RPS 0.72 0.50 0.70 0.65 0.86 0.51 0.75 -0.67%
P/EPS 11.53 8.25 8.88 10.26 11.97 6.39 10.89 0.95%
EY 8.68 12.12 11.27 9.75 8.35 15.65 9.18 -0.92%
DY 3.70 5.00 4.23 5.38 2.22 3.57 3.48 1.02%
P/NAPS 1.07 0.85 1.06 1.01 1.57 1.01 1.19 -1.75%

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