Highlights

[EITA] YoY Quarter Result on 2020-03-31 [#2]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 29-May-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 31-Mar-2020  [#2]
Profit Trend QoQ -     -14.75%    YoY -     -19.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 75,577 67,459 61,447 66,860 69,887 63,251 51,739 6.51%
  YoY % 12.03% 9.78% -8.10% -4.33% 10.49% 22.25% -
  Horiz. % 146.07% 130.38% 118.76% 129.23% 135.08% 122.25% 100.00%
PBT 7,238 8,689 4,889 7,301 560 7,480 3,318 13.87%
  YoY % -16.70% 77.73% -33.04% 1,203.75% -92.51% 125.44% -
  Horiz. % 218.14% 261.87% 147.35% 220.04% 16.88% 225.44% 100.00%
Tax -1,830 -2,316 -1,356 -1,871 -358 -2,363 -1,101 8.83%
  YoY % 20.98% -70.80% 27.53% -422.63% 84.85% -114.62% -
  Horiz. % 166.21% 210.35% 123.16% 169.94% 32.52% 214.62% 100.00%
NP 5,408 6,373 3,533 5,430 202 5,117 2,217 16.01%
  YoY % -15.14% 80.38% -34.94% 2,588.12% -96.05% 130.81% -
  Horiz. % 243.93% 287.46% 159.36% 244.93% 9.11% 230.81% 100.00%
NP to SH 5,177 6,429 3,546 5,485 216 5,114 2,211 15.22%
  YoY % -19.47% 81.30% -35.35% 2,439.35% -95.78% 131.30% -
  Horiz. % 234.15% 290.77% 160.38% 248.08% 9.77% 231.30% 100.00%
Tax Rate 25.28 % 26.65 % 27.74 % 25.63 % 63.93 % 31.59 % 33.18 % -4.43%
  YoY % -5.14% -3.93% 8.23% -59.91% 102.37% -4.79% -
  Horiz. % 76.19% 80.32% 83.60% 77.25% 192.68% 95.21% 100.00%
Total Cost 70,169 61,086 57,914 61,430 69,685 58,134 49,522 5.97%
  YoY % 14.87% 5.48% -5.72% -11.85% 19.87% 17.39% -
  Horiz. % 141.69% 123.35% 116.95% 124.05% 140.72% 117.39% 100.00%
Net Worth 181,994 170,294 163,794 157,300 133,899 124,799 111,800 8.45%
  YoY % 6.87% 3.97% 4.13% 17.48% 7.29% 11.63% -
  Horiz. % 162.79% 152.32% 146.51% 140.70% 119.77% 111.63% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - 2,600 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 47.40 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 181,994 170,294 163,794 157,300 133,899 124,799 111,800 8.45%
  YoY % 6.87% 3.97% 4.13% 17.48% 7.29% 11.63% -
  Horiz. % 162.79% 152.32% 146.51% 140.70% 119.77% 111.63% 100.00%
NOSH 129,996 129,996 129,996 130,000 130,000 130,000 130,000 -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%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.16 % 9.45 % 5.75 % 8.12 % 0.29 % 8.09 % 4.28 % 8.95%
  YoY % -24.23% 64.35% -29.19% 2,700.00% -96.42% 89.02% -
  Horiz. % 167.29% 220.79% 134.35% 189.72% 6.78% 189.02% 100.00%
ROE 2.84 % 3.78 % 2.16 % 3.49 % 0.16 % 4.10 % 1.98 % 6.19%
  YoY % -24.87% 75.00% -38.11% 2,081.25% -96.10% 107.07% -
  Horiz. % 143.43% 190.91% 109.09% 176.26% 8.08% 207.07% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 58.14 51.89 47.27 51.43 53.76 48.65 39.80 6.51%
  YoY % 12.04% 9.77% -8.09% -4.33% 10.50% 22.24% -
  Horiz. % 146.08% 130.38% 118.77% 129.22% 135.08% 122.24% 100.00%
EPS 3.98 4.95 2.73 4.22 0.17 3.93 1.70 15.22%
  YoY % -19.60% 81.32% -35.31% 2,382.35% -95.67% 131.18% -
  Horiz. % 234.12% 291.18% 160.59% 248.24% 10.00% 231.18% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4000 1.3100 1.2600 1.2100 1.0300 0.9600 0.8600 8.45%
  YoY % 6.87% 3.97% 4.13% 17.48% 7.29% 11.63% -
  Horiz. % 162.79% 152.33% 146.51% 140.70% 119.77% 111.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 58.14 51.89 47.27 51.43 53.76 48.65 39.80 6.51%
  YoY % 12.04% 9.77% -8.09% -4.33% 10.50% 22.24% -
  Horiz. % 146.08% 130.38% 118.77% 129.22% 135.08% 122.24% 100.00%
EPS 3.98 4.95 2.73 4.22 0.17 3.93 1.70 15.22%
  YoY % -19.60% 81.32% -35.31% 2,382.35% -95.67% 131.18% -
  Horiz. % 234.12% 291.18% 160.59% 248.24% 10.00% 231.18% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4000 1.3100 1.2600 1.2100 1.0300 0.9600 0.8600 8.45%
  YoY % 6.87% 3.97% 4.13% 17.48% 7.29% 11.63% -
  Horiz. % 162.79% 152.33% 146.51% 140.70% 119.77% 111.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.0600 1.2800 1.5500 1.6200 1.3800 1.2200 1.1700 -
P/RPS 1.82 2.47 3.28 3.15 2.57 2.51 2.94 -7.68%
  YoY % -26.32% -24.70% 4.13% 22.57% 2.39% -14.63% -
  Horiz. % 61.90% 84.01% 111.56% 107.14% 87.41% 85.37% 100.00%
P/EPS 26.62 25.88 56.82 38.40 830.56 31.01 68.79 -14.62%
  YoY % 2.86% -54.45% 47.97% -95.38% 2,578.36% -54.92% -
  Horiz. % 38.70% 37.62% 82.60% 55.82% 1,207.38% 45.08% 100.00%
EY 3.76 3.86 1.76 2.60 0.12 3.22 1.45 17.19%
  YoY % -2.59% 119.32% -32.31% 2,066.67% -96.27% 122.07% -
  Horiz. % 259.31% 266.21% 121.38% 179.31% 8.28% 222.07% 100.00%
DY 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.76 0.98 1.23 1.34 1.34 1.27 1.36 -9.24%
  YoY % -22.45% -20.33% -8.21% 0.00% 5.51% -6.62% -
  Horiz. % 55.88% 72.06% 90.44% 98.53% 98.53% 93.38% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 24/05/19 28/05/18 24/05/17 25/05/16 27/05/15 29/05/14 -
Price 1.2100 1.3100 1.3700 2.0700 1.3900 1.3100 1.4000 -
P/RPS 2.08 2.52 2.90 4.02 2.59 2.69 3.52 -8.39%
  YoY % -17.46% -13.10% -27.86% 55.21% -3.72% -23.58% -
  Horiz. % 59.09% 71.59% 82.39% 114.20% 73.58% 76.42% 100.00%
P/EPS 30.38 26.49 50.22 49.06 836.57 33.30 82.32 -15.29%
  YoY % 14.68% -47.25% 2.36% -94.14% 2,412.22% -59.55% -
  Horiz. % 36.90% 32.18% 61.01% 59.60% 1,016.24% 40.45% 100.00%
EY 3.29 3.78 1.99 2.04 0.12 3.00 1.21 18.12%
  YoY % -12.96% 89.95% -2.45% 1,600.00% -96.00% 147.93% -
  Horiz. % 271.90% 312.40% 164.46% 168.60% 9.92% 247.93% 100.00%
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.86 1.00 1.09 1.71 1.35 1.36 1.63 -10.10%
  YoY % -14.00% -8.26% -36.26% 26.67% -0.74% -16.56% -
  Horiz. % 52.76% 61.35% 66.87% 104.91% 82.82% 83.44% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.390.00 
 KOTRA 2.700.00 
 UCREST 0.1550.00 
 PUC 0.150.00 
 WILLOW 0.500.00 
 EAH-WE 0.010.00 
 IRIS 0.270.00 
 TOPGLOV-C79 0.5250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.350.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers