[ELKDESA] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -93.42%
YoY- -75.23%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 143,751 105,000 67,795 30,402 147,970 110,470 71,816 58.76%
PBT 46,015 28,481 16,091 3,008 47,523 38,363 25,112 49.68%
Tax -10,730 -7,359 -4,053 -711 -12,634 -10,041 -6,222 43.75%
NP 35,285 21,122 12,038 2,297 34,889 28,322 18,890 51.61%
-
NP to SH 35,285 21,122 12,038 2,297 34,889 28,322 18,890 51.61%
-
Tax Rate 23.32% 25.84% 25.19% 23.64% 26.59% 26.17% 24.78% -
Total Cost 108,466 83,878 55,757 28,105 113,081 82,148 52,926 61.27%
-
Net Worth 442,862 427,959 424,961 416,006 424,919 418,928 418,647 3.81%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 21,548 7,429 7,429 - 21,543 10,398 10,391 62.54%
Div Payout % 61.07% 35.18% 61.72% - 61.75% 36.72% 55.01% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 442,862 427,959 424,961 416,006 424,919 418,928 418,647 3.81%
NOSH 297,238 297,211 297,186 297,159 297,146 297,146 297,023 0.04%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 24.55% 20.12% 17.76% 7.56% 23.58% 25.64% 26.30% -
ROE 7.97% 4.94% 2.83% 0.55% 8.21% 6.76% 4.51% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 48.36 35.33 22.81 10.23 49.80 37.18 24.19 58.62%
EPS 11.87 7.11 4.05 0.77 11.75 9.54 6.37 51.37%
DPS 7.25 2.50 2.50 0.00 7.25 3.50 3.50 62.42%
NAPS 1.49 1.44 1.43 1.40 1.43 1.41 1.41 3.74%
Adjusted Per Share Value based on latest NOSH - 297,159
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 31.61 23.09 14.91 6.68 32.53 24.29 15.79 58.77%
EPS 7.76 4.64 2.65 0.51 7.67 6.23 4.15 51.72%
DPS 4.74 1.63 1.63 0.00 4.74 2.29 2.28 62.81%
NAPS 0.9737 0.941 0.9344 0.9147 0.9343 0.9211 0.9205 3.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.37 1.45 1.36 1.33 1.16 1.65 1.64 -
P/RPS 2.83 4.10 5.96 13.00 2.33 4.44 6.78 -44.11%
P/EPS 11.54 20.40 33.57 172.05 9.88 17.31 25.78 -41.45%
EY 8.67 4.90 2.98 0.58 10.12 5.78 3.88 70.83%
DY 5.29 1.72 1.84 0.00 6.25 2.12 2.13 83.29%
P/NAPS 0.92 1.01 0.95 0.95 0.81 1.17 1.16 -14.30%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 18/02/21 19/11/20 13/08/20 09/06/20 18/02/20 19/11/19 -
Price 1.37 1.42 1.39 1.44 1.42 1.67 1.73 -
P/RPS 2.83 4.02 6.09 14.07 2.85 4.49 7.15 -46.06%
P/EPS 11.54 19.98 34.31 186.28 12.09 17.52 27.19 -43.49%
EY 8.67 5.01 2.91 0.54 8.27 5.71 3.68 76.96%
DY 5.29 1.76 1.80 0.00 5.11 2.10 2.02 89.88%
P/NAPS 0.92 0.99 0.97 1.03 0.99 1.18 1.23 -17.58%

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