[ELKDESA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 34.88%
YoY- 26.97%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 110,470 71,816 35,192 123,394 90,930 59,816 28,822 144.31%
PBT 38,363 25,112 12,283 43,806 32,387 22,311 10,721 133.40%
Tax -10,041 -6,222 -3,008 -10,890 -7,983 -5,620 -2,650 142.45%
NP 28,322 18,890 9,275 32,916 24,404 16,691 8,071 130.39%
-
NP to SH 28,322 18,890 9,275 32,916 24,404 16,691 8,071 130.39%
-
Tax Rate 26.17% 24.78% 24.49% 24.86% 24.65% 25.19% 24.72% -
Total Cost 82,148 52,926 25,917 90,478 66,526 43,125 20,751 149.62%
-
Net Worth 418,928 418,647 408,939 411,643 401,953 405,100 400,122 3.10%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 10,398 10,391 - 20,730 10,344 10,274 - -
Div Payout % 36.72% 55.01% - 62.98% 42.39% 61.56% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 418,928 418,647 408,939 411,643 401,953 405,100 400,122 3.10%
NOSH 297,146 297,023 296,471 308,978 308,964 306,890 305,486 -1.82%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 25.64% 26.30% 26.36% 26.68% 26.84% 27.90% 28.00% -
ROE 6.76% 4.51% 2.27% 8.00% 6.07% 4.12% 2.02% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 37.18 24.19 11.88 41.67 30.77 20.38 10.01 139.26%
EPS 9.54 6.37 3.13 11.22 8.35 5.74 2.80 125.92%
DPS 3.50 3.50 0.00 7.00 3.50 3.50 0.00 -
NAPS 1.41 1.41 1.38 1.39 1.36 1.38 1.39 0.95%
Adjusted Per Share Value based on latest NOSH - 308,978
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 24.29 15.79 7.74 27.13 19.99 13.15 6.34 144.24%
EPS 6.23 4.15 2.04 7.24 5.37 3.67 1.77 130.85%
DPS 2.29 2.28 0.00 4.56 2.27 2.26 0.00 -
NAPS 0.9211 0.9205 0.8991 0.9051 0.8838 0.8907 0.8798 3.09%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.65 1.64 1.52 1.39 1.20 1.19 1.16 -
P/RPS 4.44 6.78 12.80 3.34 3.90 5.84 11.59 -47.16%
P/EPS 17.31 25.78 48.56 12.51 14.53 20.93 41.37 -43.96%
EY 5.78 3.88 2.06 8.00 6.88 4.78 2.42 78.39%
DY 2.12 2.13 0.00 5.04 2.92 2.94 0.00 -
P/NAPS 1.17 1.16 1.10 1.00 0.88 0.86 0.83 25.64%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 19/11/19 22/08/19 21/05/19 21/02/19 13/11/18 16/08/18 -
Price 1.67 1.73 1.66 1.38 1.34 1.18 1.19 -
P/RPS 4.49 7.15 13.98 3.31 4.36 5.79 11.89 -47.66%
P/EPS 17.52 27.19 53.04 12.42 16.23 20.75 42.44 -44.46%
EY 5.71 3.68 1.89 8.05 6.16 4.82 2.36 79.93%
DY 2.10 2.02 0.00 5.07 2.61 2.97 0.00 -
P/NAPS 1.18 1.23 1.20 0.99 0.99 0.86 0.86 23.40%

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