[ELKDESA] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -2.53%
YoY- 35.47%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 143,632 140,768 123,394 121,240 119,632 115,288 104,127 23.89%
PBT 50,224 49,132 43,806 43,182 44,622 42,884 35,336 26.38%
Tax -12,444 -12,032 -10,890 -10,644 -11,240 -10,600 -9,412 20.44%
NP 37,780 37,100 32,916 32,538 33,382 32,284 25,924 28.51%
-
NP to SH 37,780 37,100 32,916 32,538 33,382 32,284 25,924 28.51%
-
Tax Rate 24.78% 24.49% 24.86% 24.65% 25.19% 24.72% 26.64% -
Total Cost 105,852 103,668 90,478 88,701 86,250 83,004 78,203 22.34%
-
Net Worth 418,647 408,939 411,643 401,953 405,100 400,122 396,960 3.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 20,783 - 20,730 13,792 20,548 - 19,276 5.14%
Div Payout % 55.01% - 62.98% 42.39% 61.56% - 74.36% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 418,647 408,939 411,643 401,953 405,100 400,122 396,960 3.60%
NOSH 297,023 296,471 308,978 308,964 306,890 305,486 298,417 -0.31%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 26.30% 26.36% 26.68% 26.84% 27.90% 28.00% 24.90% -
ROE 9.02% 9.07% 8.00% 8.10% 8.24% 8.07% 6.53% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 48.38 47.50 41.67 41.02 40.75 40.05 36.46 20.73%
EPS 12.74 12.52 11.22 11.13 11.48 11.20 9.91 18.21%
DPS 7.00 0.00 7.00 4.67 7.00 0.00 6.75 2.45%
NAPS 1.41 1.38 1.39 1.36 1.38 1.39 1.39 0.95%
Adjusted Per Share Value based on latest NOSH - 308,964
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.58 30.95 27.13 26.66 26.30 25.35 22.89 23.90%
EPS 8.31 8.16 7.24 7.15 7.34 7.10 5.70 28.54%
DPS 4.57 0.00 4.56 3.03 4.52 0.00 4.24 5.11%
NAPS 0.9205 0.8991 0.9051 0.8838 0.8907 0.8798 0.8728 3.60%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.64 1.52 1.39 1.20 1.19 1.16 1.19 -
P/RPS 3.39 3.20 3.34 2.93 2.92 2.90 3.26 2.63%
P/EPS 12.89 12.14 12.51 10.90 10.46 10.34 13.11 -1.12%
EY 7.76 8.24 8.00 9.17 9.56 9.67 7.63 1.13%
DY 4.27 0.00 5.04 3.89 5.88 0.00 5.67 -17.21%
P/NAPS 1.16 1.10 1.00 0.88 0.86 0.83 0.86 22.05%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 22/08/19 21/05/19 21/02/19 13/11/18 16/08/18 24/05/18 -
Price 1.73 1.66 1.38 1.34 1.18 1.19 1.16 -
P/RPS 3.58 3.49 3.31 3.27 2.90 2.97 3.18 8.21%
P/EPS 13.60 13.26 12.42 12.17 10.38 10.61 12.78 4.22%
EY 7.36 7.54 8.05 8.22 9.64 9.42 7.83 -4.03%
DY 4.05 0.00 5.07 3.48 5.93 0.00 5.82 -21.45%
P/NAPS 1.23 1.20 0.99 0.99 0.86 0.86 0.83 29.95%

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