[ELKDESA] QoQ Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 24.53%
YoY- 59.82%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 123,394 121,240 119,632 115,288 104,127 101,908 101,070 14.24%
PBT 43,806 43,182 44,622 42,884 35,336 32,712 29,978 28.80%
Tax -10,890 -10,644 -11,240 -10,600 -9,412 -8,693 -7,954 23.32%
NP 32,916 32,538 33,382 32,284 25,924 24,018 22,024 30.75%
-
NP to SH 32,916 32,538 33,382 32,284 25,924 24,018 22,024 30.75%
-
Tax Rate 24.86% 24.65% 25.19% 24.72% 26.64% 26.57% 26.53% -
Total Cost 90,478 88,701 86,250 83,004 78,203 77,889 79,046 9.43%
-
Net Worth 411,643 401,953 405,100 400,122 396,960 387,580 333,696 15.03%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 20,730 13,792 20,548 - 19,276 12,349 15,493 21.44%
Div Payout % 62.98% 42.39% 61.56% - 74.36% 51.42% 70.35% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 411,643 401,953 405,100 400,122 396,960 387,580 333,696 15.03%
NOSH 308,978 308,964 306,890 305,486 298,417 298,405 238,354 18.90%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 26.68% 26.84% 27.90% 28.00% 24.90% 23.57% 21.79% -
ROE 8.00% 8.10% 8.24% 8.07% 6.53% 6.20% 6.60% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 41.67 41.02 40.75 40.05 36.46 35.76 42.40 -1.15%
EPS 11.22 11.13 11.48 11.20 9.91 9.47 9.24 13.83%
DPS 7.00 4.67 7.00 0.00 6.75 4.33 6.50 5.06%
NAPS 1.39 1.36 1.38 1.39 1.39 1.36 1.40 -0.47%
Adjusted Per Share Value based on latest NOSH - 305,486
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 27.13 26.66 26.30 25.35 22.89 22.41 22.22 14.25%
EPS 7.24 7.15 7.34 7.10 5.70 5.28 4.84 30.82%
DPS 4.56 3.03 4.52 0.00 4.24 2.72 3.41 21.39%
NAPS 0.9051 0.8838 0.8907 0.8798 0.8728 0.8522 0.7337 15.03%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.39 1.20 1.19 1.16 1.19 1.19 1.17 -
P/RPS 3.34 2.93 2.92 2.90 3.26 3.33 2.76 13.57%
P/EPS 12.51 10.90 10.46 10.34 13.11 14.12 12.66 -0.79%
EY 8.00 9.17 9.56 9.67 7.63 7.08 7.90 0.84%
DY 5.04 3.89 5.88 0.00 5.67 3.64 5.56 -6.34%
P/NAPS 1.00 0.88 0.86 0.83 0.86 0.88 0.84 12.33%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 21/02/19 13/11/18 16/08/18 24/05/18 22/02/18 16/11/17 -
Price 1.38 1.34 1.18 1.19 1.16 1.15 1.20 -
P/RPS 3.31 3.27 2.90 2.97 3.18 3.22 2.83 11.02%
P/EPS 12.42 12.17 10.38 10.61 12.78 13.64 12.99 -2.94%
EY 8.05 8.22 9.64 9.42 7.83 7.33 7.70 3.01%
DY 5.07 3.48 5.93 0.00 5.82 3.77 5.42 -4.35%
P/NAPS 0.99 0.99 0.86 0.86 0.83 0.85 0.86 9.84%

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