[ELKDESA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 46.21%
YoY- 35.47%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 71,816 35,192 123,394 90,930 59,816 28,822 104,127 -21.92%
PBT 25,112 12,283 43,806 32,387 22,311 10,721 35,336 -20.34%
Tax -6,222 -3,008 -10,890 -7,983 -5,620 -2,650 -9,412 -24.09%
NP 18,890 9,275 32,916 24,404 16,691 8,071 25,924 -19.00%
-
NP to SH 18,890 9,275 32,916 24,404 16,691 8,071 25,924 -19.00%
-
Tax Rate 24.78% 24.49% 24.86% 24.65% 25.19% 24.72% 26.64% -
Total Cost 52,926 25,917 90,478 66,526 43,125 20,751 78,203 -22.89%
-
Net Worth 418,647 408,939 411,643 401,953 405,100 400,122 396,960 3.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 10,391 - 20,730 10,344 10,274 - 19,276 -33.73%
Div Payout % 55.01% - 62.98% 42.39% 61.56% - 74.36% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 418,647 408,939 411,643 401,953 405,100 400,122 396,960 3.60%
NOSH 297,023 296,471 308,978 308,964 306,890 305,486 298,417 -0.31%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 26.30% 26.36% 26.68% 26.84% 27.90% 28.00% 24.90% -
ROE 4.51% 2.27% 8.00% 6.07% 4.12% 2.02% 6.53% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.19 11.88 41.67 30.77 20.38 10.01 36.46 -23.91%
EPS 6.37 3.13 11.22 8.35 5.74 2.80 9.91 -25.49%
DPS 3.50 0.00 7.00 3.50 3.50 0.00 6.75 -35.43%
NAPS 1.41 1.38 1.39 1.36 1.38 1.39 1.39 0.95%
Adjusted Per Share Value based on latest NOSH - 308,964
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.79 7.74 27.13 19.99 13.15 6.34 22.89 -21.91%
EPS 4.15 2.04 7.24 5.37 3.67 1.77 5.70 -19.05%
DPS 2.28 0.00 4.56 2.27 2.26 0.00 4.24 -33.84%
NAPS 0.9205 0.8991 0.9051 0.8838 0.8907 0.8798 0.8728 3.60%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.64 1.52 1.39 1.20 1.19 1.16 1.19 -
P/RPS 6.78 12.80 3.34 3.90 5.84 11.59 3.26 62.86%
P/EPS 25.78 48.56 12.51 14.53 20.93 41.37 13.11 56.89%
EY 3.88 2.06 8.00 6.88 4.78 2.42 7.63 -36.26%
DY 2.13 0.00 5.04 2.92 2.94 0.00 5.67 -47.90%
P/NAPS 1.16 1.10 1.00 0.88 0.86 0.83 0.86 22.05%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 22/08/19 21/05/19 21/02/19 13/11/18 16/08/18 24/05/18 -
Price 1.73 1.66 1.38 1.34 1.18 1.19 1.16 -
P/RPS 7.15 13.98 3.31 4.36 5.79 11.89 3.18 71.54%
P/EPS 27.19 53.04 12.42 16.23 20.75 42.44 12.78 65.34%
EY 3.68 1.89 8.05 6.16 4.82 2.36 7.83 -39.52%
DY 2.02 0.00 5.07 2.61 2.97 0.00 5.82 -50.58%
P/NAPS 1.23 1.20 0.99 0.99 0.86 0.86 0.83 29.95%

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