[ELKDESA] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 38.72%
YoY- 22.42%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 76,431 50,535 25,571 94,489 69,639 44,520 21,994 128.90%
PBT 24,534 14,989 6,899 30,567 22,357 14,752 7,484 120.19%
Tax -6,520 -3,977 -1,849 -7,566 -5,776 -3,841 -1,984 120.56%
NP 18,014 11,012 5,050 23,001 16,581 10,911 5,500 120.06%
-
NP to SH 18,014 11,012 5,050 23,001 16,581 10,911 5,500 120.06%
-
Tax Rate 26.58% 26.53% 26.80% 24.75% 25.84% 26.04% 26.51% -
Total Cost 58,417 39,523 20,521 71,488 53,058 33,609 16,494 131.81%
-
Net Worth 387,580 333,696 336,666 312,865 303,003 292,980 286,956 22.12%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,262 7,746 - 14,564 6,838 6,566 - -
Div Payout % 51.42% 70.35% - 63.32% 41.24% 60.19% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 387,580 333,696 336,666 312,865 303,003 292,980 286,956 22.12%
NOSH 298,405 238,354 230,593 215,769 210,418 202,055 183,946 37.94%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 23.57% 21.79% 19.75% 24.34% 23.81% 24.51% 25.01% -
ROE 4.65% 3.30% 1.50% 7.35% 5.47% 3.72% 1.92% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 26.82 21.20 11.09 43.79 33.10 22.03 11.96 71.07%
EPS 7.10 4.62 2.19 10.66 7.88 5.40 2.99 77.70%
DPS 3.25 3.25 0.00 6.75 3.25 3.25 0.00 -
NAPS 1.36 1.40 1.46 1.45 1.44 1.45 1.56 -8.71%
Adjusted Per Share Value based on latest NOSH - 230,107
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.81 11.11 5.62 20.78 15.31 9.79 4.84 128.82%
EPS 3.96 2.42 1.11 5.06 3.65 2.40 1.21 119.95%
DPS 2.04 1.70 0.00 3.20 1.50 1.44 0.00 -
NAPS 0.8522 0.7337 0.7402 0.6879 0.6662 0.6442 0.6309 22.12%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.19 1.17 1.22 1.17 1.17 1.17 1.21 -
P/RPS 4.44 5.52 11.00 2.67 3.54 5.31 10.12 -42.17%
P/EPS 18.83 25.32 55.71 10.98 14.85 21.67 40.47 -39.87%
EY 5.31 3.95 1.80 9.11 6.74 4.62 2.47 66.33%
DY 2.73 2.78 0.00 5.77 2.78 2.78 0.00 -
P/NAPS 0.88 0.84 0.84 0.81 0.81 0.81 0.78 8.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 16/11/17 18/08/17 18/05/17 16/02/17 10/11/16 26/08/16 -
Price 1.15 1.20 1.16 1.19 1.15 1.16 1.21 -
P/RPS 4.29 5.66 10.46 2.72 3.47 5.26 10.12 -43.48%
P/EPS 18.19 25.97 52.97 11.16 14.59 21.48 40.47 -41.23%
EY 5.50 3.85 1.89 8.96 6.85 4.66 2.47 70.27%
DY 2.83 2.71 0.00 5.67 2.83 2.80 0.00 -
P/NAPS 0.85 0.86 0.79 0.82 0.80 0.80 0.78 5.88%

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