[ELKDESA] QoQ Cumulative 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- -31.74%
YoY- 254.22%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 155,242 114,947 74,993 38,955 128,894 92,934 54,735 100.49%
PBT 63,308 53,353 38,602 23,374 34,894 27,363 13,240 184.09%
Tax -15,573 -13,110 -9,481 -5,780 -9,120 -7,126 -3,521 169.68%
NP 47,735 40,243 29,121 17,594 25,774 20,237 9,719 189.22%
-
NP to SH 47,735 40,243 29,121 17,594 25,774 20,237 9,719 189.22%
-
Tax Rate 24.60% 24.57% 24.56% 24.73% 26.14% 26.04% 26.59% -
Total Cost 107,507 74,704 45,872 21,361 103,120 72,697 45,016 78.76%
-
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 13,644 13,644 - 15,623 5,951 5,951 191.42%
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% 8.67% 6.24% 3.89% 5.77% 4.56% 2.22% -
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 37.91 24.73 12.91 43.31 31.23 18.39 51.07%
EPS 10.50 13.29 9.63 5.83 8.66 6.80 3.27 117.80%
DPS 6.50 4.50 4.50 0.00 5.25 2.00 2.00 119.56%
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 25.27 16.49 8.57 28.34 20.43 12.03 100.53%
EPS 10.50 8.85 6.40 3.87 5.67 4.45 2.14 189.02%
DPS 6.50 3.00 3.00 0.00 3.44 1.31 1.31 191.19%
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 4.19 5.38 9.99 3.07 4.23 7.39 -40.78%
P/EPS 10.96 11.98 13.85 22.12 15.36 19.41 41.64 -58.96%
EY 9.13 8.35 7.22 4.52 6.51 5.15 2.40 143.88%
DY 5.65 2.83 3.38 0.00 3.95 1.52 1.47 145.57%
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 4.48 5.74 10.45 2.96 4.23 7.45 -39.70%
P/EPS 11.34 12.81 14.79 23.15 14.78 19.41 41.95 -58.22%
EY 8.82 7.81 6.76 4.32 6.77 5.15 2.38 139.66%
DY 5.46 2.65 3.17 0.00 4.10 1.52 1.46 141.12%
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