[ELKDESA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
09-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 23.19%
YoY- 5.99%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 105,000 67,795 30,402 147,970 110,470 71,816 35,192 106.56%
PBT 28,481 16,091 3,008 47,523 38,363 25,112 12,283 74.74%
Tax -7,359 -4,053 -711 -12,634 -10,041 -6,222 -3,008 81.07%
NP 21,122 12,038 2,297 34,889 28,322 18,890 9,275 72.66%
-
NP to SH 21,122 12,038 2,297 34,889 28,322 18,890 9,275 72.66%
-
Tax Rate 25.84% 25.19% 23.64% 26.59% 26.17% 24.78% 24.49% -
Total Cost 83,878 55,757 28,105 113,081 82,148 52,926 25,917 118.02%
-
Net Worth 427,959 424,961 416,006 424,919 418,928 418,647 408,939 3.06%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 7,429 7,429 - 21,543 10,398 10,391 - -
Div Payout % 35.18% 61.72% - 61.75% 36.72% 55.01% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 427,959 424,961 416,006 424,919 418,928 418,647 408,939 3.06%
NOSH 297,211 297,186 297,159 297,146 297,146 297,023 296,471 0.16%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 20.12% 17.76% 7.56% 23.58% 25.64% 26.30% 26.36% -
ROE 4.94% 2.83% 0.55% 8.21% 6.76% 4.51% 2.27% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.33 22.81 10.23 49.80 37.18 24.19 11.88 106.11%
EPS 7.11 4.05 0.77 11.75 9.54 6.37 3.13 72.37%
DPS 2.50 2.50 0.00 7.25 3.50 3.50 0.00 -
NAPS 1.44 1.43 1.40 1.43 1.41 1.41 1.38 2.86%
Adjusted Per Share Value based on latest NOSH - 297,146
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 23.09 14.91 6.68 32.53 24.29 15.79 7.74 106.54%
EPS 4.64 2.65 0.51 7.67 6.23 4.15 2.04 72.52%
DPS 1.63 1.63 0.00 4.74 2.29 2.28 0.00 -
NAPS 0.941 0.9344 0.9147 0.9343 0.9211 0.9205 0.8991 3.06%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.45 1.36 1.33 1.16 1.65 1.64 1.52 -
P/RPS 4.10 5.96 13.00 2.33 4.44 6.78 12.80 -53.02%
P/EPS 20.40 33.57 172.05 9.88 17.31 25.78 48.56 -43.76%
EY 4.90 2.98 0.58 10.12 5.78 3.88 2.06 77.72%
DY 1.72 1.84 0.00 6.25 2.12 2.13 0.00 -
P/NAPS 1.01 0.95 0.95 0.81 1.17 1.16 1.10 -5.50%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 19/11/20 13/08/20 09/06/20 18/02/20 19/11/19 22/08/19 -
Price 1.42 1.39 1.44 1.42 1.67 1.73 1.66 -
P/RPS 4.02 6.09 14.07 2.85 4.49 7.15 13.98 -56.26%
P/EPS 19.98 34.31 186.28 12.09 17.52 27.19 53.04 -47.68%
EY 5.01 2.91 0.54 8.27 5.71 3.68 1.89 90.97%
DY 1.76 1.80 0.00 5.11 2.10 2.02 0.00 -
P/NAPS 0.99 0.97 1.03 0.99 1.18 1.23 1.20 -11.98%

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