[ELKDESA] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -4.48%
YoY- -26.95%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 153,262 149,986 155,820 128,894 123,912 109,470 125,492 14.21%
PBT 71,137 77,204 93,496 34,894 36,484 26,480 27,644 87.46%
Tax -17,480 -18,962 -23,120 -9,120 -9,501 -7,042 -7,776 71.34%
NP 53,657 58,242 70,376 25,774 26,982 19,438 19,868 93.58%
-
NP to SH 53,657 58,242 70,376 25,774 26,982 19,438 19,868 93.58%
-
Tax Rate 24.57% 24.56% 24.73% 26.14% 26.04% 26.59% 28.13% -
Total Cost 99,605 91,744 85,444 103,120 96,929 90,032 105,624 -3.82%
-
Net Worth 463,906 466,938 452,510 446,397 443,409 437,429 431,207 4.97%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 18,192 27,288 - 15,623 7,935 11,902 - -
Div Payout % 33.90% 46.85% - 60.62% 29.41% 61.23% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 463,906 466,938 452,510 446,397 443,409 437,429 431,207 4.97%
NOSH 303,207 303,207 303,207 297,619 297,595 297,580 297,567 1.25%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 35.01% 38.83% 45.16% 20.00% 21.78% 17.76% 15.83% -
ROE 11.57% 12.47% 15.55% 5.77% 6.09% 4.44% 4.61% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 50.55 49.47 51.65 43.31 41.64 36.79 42.20 12.75%
EPS 17.72 19.26 23.32 8.66 9.07 6.54 6.68 91.28%
DPS 6.00 9.00 0.00 5.25 2.67 4.00 0.00 -
NAPS 1.53 1.54 1.50 1.50 1.49 1.47 1.45 3.63%
Adjusted Per Share Value based on latest NOSH - 297,619
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.70 32.98 34.26 28.34 27.24 24.07 27.59 14.22%
EPS 11.80 12.81 15.47 5.67 5.93 4.27 4.37 93.55%
DPS 4.00 6.00 0.00 3.44 1.74 2.62 0.00 -
NAPS 1.02 1.0267 0.9949 0.9815 0.9749 0.9618 0.9481 4.97%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.59 1.33 1.29 1.33 1.32 1.36 1.35 -
P/RPS 3.15 2.69 2.50 3.07 3.17 3.70 3.20 -1.04%
P/EPS 8.98 6.92 5.53 15.36 14.56 20.82 20.21 -41.68%
EY 11.13 14.44 18.08 6.51 6.87 4.80 4.95 71.37%
DY 3.77 6.77 0.00 3.95 2.02 2.94 0.00 -
P/NAPS 1.04 0.86 0.86 0.89 0.89 0.93 0.93 7.71%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 16/02/23 16/11/22 19/08/22 20/05/22 18/02/22 18/11/21 19/08/21 -
Price 1.70 1.42 1.35 1.28 1.32 1.37 1.34 -
P/RPS 3.36 2.87 2.61 2.96 3.17 3.72 3.18 3.72%
P/EPS 9.61 7.39 5.79 14.78 14.56 20.97 20.06 -38.69%
EY 10.41 13.53 17.28 6.77 6.87 4.77 4.99 63.04%
DY 3.53 6.34 0.00 4.10 2.02 2.92 0.00 -
P/NAPS 1.11 0.92 0.90 0.85 0.89 0.93 0.92 13.29%

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