[ELKDESA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 37.74%
YoY- 14.61%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 46,269 29,245 14,014 57,615 43,127 28,773 13,888 122.57%
PBT 18,116 11,893 6,527 25,485 18,318 11,846 6,303 101.76%
Tax -4,438 -2,936 -1,603 -6,689 -4,672 -3,044 -1,603 96.80%
NP 13,678 8,957 4,924 18,796 13,646 8,802 4,700 103.44%
-
NP to SH 13,678 8,957 4,924 18,796 13,646 8,802 4,700 103.44%
-
Tax Rate 24.50% 24.69% 24.56% 26.25% 25.50% 25.70% 25.43% -
Total Cost 32,591 20,288 9,090 38,819 29,481 19,971 9,188 132.05%
-
Net Worth 251,172 262,125 254,948 259,944 254,925 250,056 254,999 -1.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,436 - - 9,373 - - - -
Div Payout % 32.44% - - 49.87% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 251,172 262,125 254,948 259,944 254,925 250,056 254,999 -1.00%
NOSH 136,506 124,230 124,974 124,973 124,963 125,028 125,000 6.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 29.56% 30.63% 35.14% 32.62% 31.64% 30.59% 33.84% -
ROE 5.45% 3.42% 1.93% 7.23% 5.35% 3.52% 1.84% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.89 23.54 11.21 46.10 34.51 23.01 11.11 109.90%
EPS 10.02 7.21 3.94 15.04 10.92 7.04 3.76 91.87%
DPS 3.25 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.84 2.11 2.04 2.08 2.04 2.00 2.04 -6.63%
Adjusted Per Share Value based on latest NOSH - 125,024
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.17 6.43 3.08 12.67 9.48 6.33 3.05 122.70%
EPS 3.01 1.97 1.08 4.13 3.00 1.94 1.03 104.00%
DPS 0.98 0.00 0.00 2.06 0.00 0.00 0.00 -
NAPS 0.5523 0.5763 0.5606 0.5715 0.5605 0.5498 0.5607 -0.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.25 1.26 1.42 1.39 1.42 1.52 1.53 -
P/RPS 3.69 5.35 12.66 3.02 4.11 6.60 13.77 -58.33%
P/EPS 12.48 17.48 36.04 9.24 13.00 21.59 40.69 -54.42%
EY 8.02 5.72 2.77 10.82 7.69 4.63 2.46 119.39%
DY 2.60 0.00 0.00 5.40 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.70 0.67 0.70 0.76 0.75 -6.30%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 13/11/15 24/08/15 21/05/15 12/02/15 13/11/14 20/08/14 -
Price 1.30 1.26 1.37 1.46 1.44 1.50 1.63 -
P/RPS 3.84 5.35 12.22 3.17 4.17 6.52 14.67 -58.98%
P/EPS 12.97 17.48 34.77 9.71 13.19 21.31 43.35 -55.16%
EY 7.71 5.72 2.88 10.30 7.58 4.69 2.31 122.84%
DY 2.50 0.00 0.00 5.14 0.00 0.00 0.00 -
P/NAPS 0.71 0.60 0.67 0.70 0.71 0.75 0.80 -7.62%

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