[ELKDESA] QoQ Quarter Result on 30-Jun-2022 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 217.75%
YoY- 254.22%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 40,295 39,954 36,038 38,955 35,960 38,199 23,362 43.87%
PBT 9,955 14,751 15,228 23,374 7,531 14,123 6,329 35.28%
Tax -2,463 -3,629 -3,701 -5,780 -1,994 -3,605 -1,577 34.65%
NP 7,492 11,122 11,527 17,594 5,537 10,518 4,752 35.49%
-
NP to SH 7,492 11,122 11,527 17,594 5,537 10,518 4,752 35.49%
-
Tax Rate 24.74% 24.60% 24.30% 24.73% 26.48% 25.53% 24.92% -
Total Cost 32,803 28,832 24,511 21,361 30,423 27,681 18,610 45.96%
-
Net Worth 473,000 463,906 466,938 452,510 446,397 443,409 437,429 5.35%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 15,918 - 13,644 - 9,671 - 5,951 92.80%
Div Payout % 212.47% - 118.37% - 174.68% - 125.24% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 473,000 463,906 466,938 452,510 446,397 443,409 437,429 5.35%
NOSH 454,808 303,207 303,207 303,207 297,619 297,595 297,580 32.71%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 18.59% 27.84% 31.99% 45.16% 15.40% 27.53% 20.34% -
ROE 1.58% 2.40% 2.47% 3.89% 1.24% 2.37% 1.09% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 8.86 13.18 11.89 12.91 12.08 12.84 7.85 8.41%
EPS 1.65 3.67 3.80 5.83 1.86 3.53 1.60 2.07%
DPS 3.50 0.00 4.50 0.00 3.25 0.00 2.00 45.26%
NAPS 1.04 1.53 1.54 1.50 1.50 1.49 1.47 -20.61%
Adjusted Per Share Value based on latest NOSH - 303,207
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 8.86 8.78 7.92 8.57 7.91 8.40 5.14 43.81%
EPS 1.65 2.45 2.53 3.87 1.22 2.31 1.04 36.06%
DPS 3.50 0.00 3.00 0.00 2.13 0.00 1.31 92.65%
NAPS 1.04 1.02 1.0267 0.9949 0.9815 0.9749 0.9618 5.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.15 1.59 1.33 1.29 1.33 1.32 1.36 -
P/RPS 12.98 12.07 11.19 9.99 11.01 10.28 17.32 -17.50%
P/EPS 69.81 43.35 34.98 22.12 71.48 37.35 85.16 -12.42%
EY 1.43 2.31 2.86 4.52 1.40 2.68 1.17 14.32%
DY 3.04 0.00 3.38 0.00 2.44 0.00 1.47 62.39%
P/NAPS 1.11 1.04 0.86 0.86 0.89 0.89 0.93 12.53%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 16/02/23 16/11/22 19/08/22 20/05/22 18/02/22 18/11/21 -
Price 1.19 1.70 1.42 1.35 1.28 1.32 1.37 -
P/RPS 13.43 12.90 11.95 10.45 10.59 10.28 17.45 -16.03%
P/EPS 72.24 46.35 37.35 23.15 68.80 37.35 85.79 -10.83%
EY 1.38 2.16 2.68 4.32 1.45 2.68 1.17 11.64%
DY 2.94 0.00 3.17 0.00 2.54 0.00 1.46 59.53%
P/NAPS 1.14 1.11 0.92 0.90 0.85 0.89 0.93 14.55%

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