[ELKDESA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
16-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 51.97%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 50,535 25,571 94,489 69,639 44,520 21,994 64,167 -14.70%
PBT 14,989 6,899 30,567 22,357 14,752 7,484 25,324 -29.48%
Tax -3,977 -1,849 -7,566 -5,776 -3,841 -1,984 -6,536 -28.17%
NP 11,012 5,050 23,001 16,581 10,911 5,500 18,788 -29.94%
-
NP to SH 11,012 5,050 23,001 16,581 10,911 5,500 18,788 -29.94%
-
Tax Rate 26.53% 26.80% 24.75% 25.84% 26.04% 26.51% 25.81% -
Total Cost 39,523 20,521 71,488 53,058 33,609 16,494 45,379 -8.79%
-
Net Worth 333,696 336,666 312,865 303,003 292,980 286,956 268,817 15.48%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 7,746 - 14,564 6,838 6,566 - 9,861 -14.85%
Div Payout % 70.35% - 63.32% 41.24% 60.19% - 52.49% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 333,696 336,666 312,865 303,003 292,980 286,956 268,817 15.48%
NOSH 238,354 230,593 215,769 210,418 202,055 183,946 146,096 38.54%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 21.79% 19.75% 24.34% 23.81% 24.51% 25.01% 29.28% -
ROE 3.30% 1.50% 7.35% 5.47% 3.72% 1.92% 6.99% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.20 11.09 43.79 33.10 22.03 11.96 43.92 -38.43%
EPS 4.62 2.19 10.66 7.88 5.40 2.99 12.86 -49.43%
DPS 3.25 0.00 6.75 3.25 3.25 0.00 6.75 -38.54%
NAPS 1.40 1.46 1.45 1.44 1.45 1.56 1.84 -16.64%
Adjusted Per Share Value based on latest NOSH - 226,800
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.11 5.62 20.78 15.31 9.79 4.84 14.11 -14.71%
EPS 2.42 1.11 5.06 3.65 2.40 1.21 4.13 -29.95%
DPS 1.70 0.00 3.20 1.50 1.44 0.00 2.17 -15.00%
NAPS 0.7337 0.7402 0.6879 0.6662 0.6442 0.6309 0.5911 15.48%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.17 1.22 1.17 1.17 1.17 1.21 1.25 -
P/RPS 5.52 11.00 2.67 3.54 5.31 10.12 2.85 55.31%
P/EPS 25.32 55.71 10.98 14.85 21.67 40.47 9.72 89.21%
EY 3.95 1.80 9.11 6.74 4.62 2.47 10.29 -47.15%
DY 2.78 0.00 5.77 2.78 2.78 0.00 5.40 -35.73%
P/NAPS 0.84 0.84 0.81 0.81 0.81 0.78 0.68 15.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 18/08/17 18/05/17 16/02/17 10/11/16 26/08/16 20/05/16 -
Price 1.20 1.16 1.19 1.15 1.16 1.21 1.25 -
P/RPS 5.66 10.46 2.72 3.47 5.26 10.12 2.85 57.93%
P/EPS 25.97 52.97 11.16 14.59 21.48 40.47 9.72 92.43%
EY 3.85 1.89 8.96 6.85 4.66 2.47 10.29 -48.04%
DY 2.71 0.00 5.67 2.83 2.80 0.00 5.40 -36.82%
P/NAPS 0.86 0.79 0.82 0.80 0.80 0.78 0.68 16.93%

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