[ELKDESA] QoQ Cumulative 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- -68.87%
YoY- 59.82%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative 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 90,930 59,816 28,822 104,127 76,431 50,535 81.42%
PBT 43,806 32,387 22,311 10,721 35,336 24,534 14,989 104.54%
Tax -10,890 -7,983 -5,620 -2,650 -9,412 -6,520 -3,977 95.84%
NP 32,916 24,404 16,691 8,071 25,924 18,014 11,012 107.64%
-
NP to SH 32,916 24,404 16,691 8,071 25,924 18,014 11,012 107.64%
-
Tax Rate 24.86% 24.65% 25.19% 24.72% 26.64% 26.58% 26.53% -
Total Cost 90,478 66,526 43,125 20,751 78,203 58,417 39,523 73.78%
-
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 10,344 10,274 - 19,276 9,262 7,746 92.87%
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% 6.07% 4.12% 2.02% 6.53% 4.65% 3.30% -
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 30.77 20.38 10.01 36.46 26.82 21.20 56.97%
EPS 11.22 8.35 5.74 2.80 9.91 7.10 4.62 80.77%
DPS 7.00 3.50 3.50 0.00 6.75 3.25 3.25 66.85%
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 19.99 13.15 6.34 22.89 16.81 11.11 81.43%
EPS 7.24 5.37 3.67 1.77 5.70 3.96 2.42 107.76%
DPS 4.56 2.27 2.26 0.00 4.24 2.04 1.70 93.16%
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 3.90 5.84 11.59 3.26 4.44 5.52 -28.48%
P/EPS 12.51 14.53 20.93 41.37 13.11 18.83 25.32 -37.52%
EY 8.00 6.88 4.78 2.42 7.63 5.31 3.95 60.14%
DY 5.04 2.92 2.94 0.00 5.67 2.73 2.78 48.73%
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 4.36 5.79 11.89 3.18 4.29 5.66 -30.09%
P/EPS 12.42 16.23 20.75 42.44 12.78 18.19 25.97 -38.87%
EY 8.05 6.16 4.82 2.36 7.83 5.50 3.85 63.58%
DY 5.07 2.61 2.97 0.00 5.82 2.83 2.71 51.88%
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