[ELKDESA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 108.22%
YoY- -4.19%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 74,993 38,955 128,894 92,934 54,735 31,373 143,751 -35.16%
PBT 38,602 23,374 34,894 27,363 13,240 6,911 46,015 -11.04%
Tax -9,481 -5,780 -9,120 -7,126 -3,521 -1,944 -10,730 -7.91%
NP 29,121 17,594 25,774 20,237 9,719 4,967 35,285 -12.00%
-
NP to SH 29,121 17,594 25,774 20,237 9,719 4,967 35,285 -12.00%
-
Tax Rate 24.56% 24.73% 26.14% 26.04% 26.59% 28.13% 23.32% -
Total Cost 45,872 21,361 103,120 72,697 45,016 26,406 108,466 -43.62%
-
Net Worth 466,938 452,510 446,397 443,409 437,429 431,207 442,862 3.58%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 13,644 - 15,623 5,951 5,951 - 21,548 -26.24%
Div Payout % 46.85% - 60.62% 29.41% 61.23% - 61.07% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 466,938 452,510 446,397 443,409 437,429 431,207 442,862 3.58%
NOSH 303,207 303,207 297,619 297,595 297,580 297,567 297,238 1.33%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 38.83% 45.16% 20.00% 21.78% 17.76% 15.83% 24.55% -
ROE 6.24% 3.89% 5.77% 4.56% 2.22% 1.15% 7.97% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 24.73 12.91 43.31 31.23 18.39 10.55 48.36 -36.02%
EPS 9.63 5.83 8.66 6.80 3.27 1.67 11.87 -13.00%
DPS 4.50 0.00 5.25 2.00 2.00 0.00 7.25 -27.21%
NAPS 1.54 1.50 1.50 1.49 1.47 1.45 1.49 2.22%
Adjusted Per Share Value based on latest NOSH - 297,595
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.49 8.57 28.34 20.43 12.03 6.90 31.61 -35.17%
EPS 6.40 3.87 5.67 4.45 2.14 1.09 7.76 -12.04%
DPS 3.00 0.00 3.44 1.31 1.31 0.00 4.74 -26.26%
NAPS 1.0267 0.9949 0.9815 0.9749 0.9618 0.9481 0.9737 3.59%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.33 1.29 1.33 1.32 1.36 1.35 1.37 -
P/RPS 5.38 9.99 3.07 4.23 7.39 12.80 2.83 53.40%
P/EPS 13.85 22.12 15.36 19.41 41.64 80.83 11.54 12.92%
EY 7.22 4.52 6.51 5.15 2.40 1.24 8.67 -11.47%
DY 3.38 0.00 3.95 1.52 1.47 0.00 5.29 -25.79%
P/NAPS 0.86 0.86 0.89 0.89 0.93 0.93 0.92 -4.39%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 19/08/22 20/05/22 18/02/22 18/11/21 19/08/21 20/05/21 -
Price 1.42 1.35 1.28 1.32 1.37 1.34 1.37 -
P/RPS 5.74 10.45 2.96 4.23 7.45 12.70 2.83 60.16%
P/EPS 14.79 23.15 14.78 19.41 41.95 80.23 11.54 17.97%
EY 6.76 4.32 6.77 5.15 2.38 1.25 8.67 -15.27%
DY 3.17 0.00 4.10 1.52 1.46 0.00 5.29 -28.89%
P/NAPS 0.92 0.90 0.85 0.89 0.93 0.92 0.92 0.00%

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