[ELKDESA] QoQ Quarter Result on 30-Jun-2018 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 2.04%
YoY- 59.82%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 32,464 31,114 30,995 28,822 27,696 25,896 24,964 19.15%
PBT 11,419 10,075 11,590 10,721 10,802 9,544 8,090 25.85%
Tax -2,907 -2,362 -2,970 -2,650 -2,892 -2,542 -2,129 23.10%
NP 8,512 7,713 8,620 8,071 7,910 7,002 5,961 26.83%
-
NP to SH 8,512 7,713 8,620 8,071 7,910 7,002 5,961 26.83%
-
Tax Rate 25.46% 23.44% 25.63% 24.72% 26.77% 26.63% 26.32% -
Total Cost 23,952 23,401 22,375 20,751 19,786 18,894 19,003 16.70%
-
Net Worth 411,643 401,953 405,100 400,122 396,960 387,580 343,432 12.84%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 10,365 - 10,274 - 9,995 - 7,972 19.14%
Div Payout % 121.77% - 119.19% - 126.36% - 133.74% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 411,643 401,953 405,100 400,122 396,960 387,580 343,432 12.84%
NOSH 308,978 308,964 306,890 305,486 298,417 298,405 245,308 16.64%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 26.22% 24.79% 27.81% 28.00% 28.56% 27.04% 23.88% -
ROE 2.07% 1.92% 2.13% 2.02% 1.99% 1.81% 1.74% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.96 10.53 10.56 10.01 9.70 9.09 10.18 5.04%
EPS 2.87 2.61 2.94 2.80 2.77 2.46 2.43 11.74%
DPS 3.50 0.00 3.50 0.00 3.50 0.00 3.25 5.06%
NAPS 1.39 1.36 1.38 1.39 1.39 1.36 1.40 -0.47%
Adjusted Per Share Value based on latest NOSH - 305,486
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 7.14 6.84 6.81 6.34 6.09 5.69 5.49 19.16%
EPS 1.87 1.70 1.90 1.77 1.74 1.54 1.31 26.80%
DPS 2.28 0.00 2.26 0.00 2.20 0.00 1.75 19.30%
NAPS 0.9051 0.8838 0.8907 0.8798 0.8728 0.8522 0.7551 12.85%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.39 1.20 1.19 1.16 1.19 1.19 1.17 -
P/RPS 12.68 11.40 11.27 11.59 12.27 13.10 11.50 6.73%
P/EPS 48.36 45.98 40.53 41.37 42.96 48.43 48.15 0.29%
EY 2.07 2.17 2.47 2.42 2.33 2.06 2.08 -0.32%
DY 2.52 0.00 2.94 0.00 2.94 0.00 2.78 -6.34%
P/NAPS 1.00 0.88 0.86 0.83 0.86 0.88 0.84 12.33%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 21/02/19 13/11/18 16/08/18 24/05/18 22/02/18 16/11/17 -
Price 1.38 1.34 1.18 1.19 1.16 1.15 1.20 -
P/RPS 12.59 12.73 11.18 11.89 11.96 12.66 11.79 4.47%
P/EPS 48.01 51.35 40.18 42.44 41.88 46.81 49.38 -1.85%
EY 2.08 1.95 2.49 2.36 2.39 2.14 2.03 1.63%
DY 2.54 0.00 2.97 0.00 3.02 0.00 2.71 -4.23%
P/NAPS 0.99 0.99 0.86 0.86 0.83 0.85 0.86 9.84%

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