[ELKDESA] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 173.05%
YoY- 254.22%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 155,242 153,262 149,986 155,820 128,894 123,912 109,470 26.25%
PBT 63,308 71,137 77,204 93,496 34,894 36,484 26,480 78.89%
Tax -15,573 -17,480 -18,962 -23,120 -9,120 -9,501 -7,042 69.82%
NP 47,735 53,657 58,242 70,376 25,774 26,982 19,438 82.12%
-
NP to SH 47,735 53,657 58,242 70,376 25,774 26,982 19,438 82.12%
-
Tax Rate 24.60% 24.57% 24.56% 24.73% 26.14% 26.04% 26.59% -
Total Cost 107,507 99,605 91,744 85,444 103,120 96,929 90,032 12.56%
-
Net Worth 473,000 463,906 466,938 452,510 446,397 443,409 437,429 5.35%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 29,562 18,192 27,288 - 15,623 7,935 11,902 83.50%
Div Payout % 61.93% 33.90% 46.85% - 60.62% 29.41% 61.23% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 473,000 463,906 466,938 452,510 446,397 443,409 437,429 5.35%
NOSH 454,808 303,207 303,207 303,207 297,619 297,595 297,580 32.71%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 30.75% 35.01% 38.83% 45.16% 20.00% 21.78% 17.76% -
ROE 10.09% 11.57% 12.47% 15.55% 5.77% 6.09% 4.44% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 34.13 50.55 49.47 51.65 43.31 41.64 36.79 -4.88%
EPS 10.50 17.72 19.26 23.32 8.66 9.07 6.54 37.15%
DPS 6.50 6.00 9.00 0.00 5.25 2.67 4.00 38.26%
NAPS 1.04 1.53 1.54 1.50 1.50 1.49 1.47 -20.61%
Adjusted Per Share Value based on latest NOSH - 303,207
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 34.13 33.70 32.98 34.26 28.34 27.24 24.07 26.24%
EPS 10.50 11.80 12.81 15.47 5.67 5.93 4.27 82.28%
DPS 6.50 4.00 6.00 0.00 3.44 1.74 2.62 83.36%
NAPS 1.04 1.02 1.0267 0.9949 0.9815 0.9749 0.9618 5.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.15 1.59 1.33 1.29 1.33 1.32 1.36 -
P/RPS 3.37 3.15 2.69 2.50 3.07 3.17 3.70 -6.04%
P/EPS 10.96 8.98 6.92 5.53 15.36 14.56 20.82 -34.82%
EY 9.13 11.13 14.44 18.08 6.51 6.87 4.80 53.57%
DY 5.65 3.77 6.77 0.00 3.95 2.02 2.94 54.63%
P/NAPS 1.11 1.04 0.86 0.86 0.89 0.89 0.93 12.53%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 16/02/23 16/11/22 19/08/22 20/05/22 18/02/22 18/11/21 -
Price 1.19 1.70 1.42 1.35 1.28 1.32 1.37 -
P/RPS 3.49 3.36 2.87 2.61 2.96 3.17 3.72 -4.16%
P/EPS 11.34 9.61 7.39 5.79 14.78 14.56 20.97 -33.64%
EY 8.82 10.41 13.53 17.28 6.77 6.87 4.77 50.70%
DY 5.46 3.53 6.34 0.00 4.10 2.02 2.92 51.83%
P/NAPS 1.14 1.11 0.92 0.90 0.85 0.89 0.93 14.55%

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