[ELKDESA] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -13.95%
YoY- 4.43%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 13,888 13,383 12,326 11,863 10,819 10,473 10,039 24.22%
PBT 6,303 5,478 5,312 5,411 6,230 4,420 3,457 49.40%
Tax -1,603 -1,683 -1,374 -1,402 -1,571 -1,355 -1,316 14.09%
NP 4,700 3,795 3,938 4,009 4,659 3,065 2,141 69.15%
-
NP to SH 4,700 3,795 3,938 4,009 4,659 3,065 2,141 69.15%
-
Tax Rate 25.43% 30.72% 25.87% 25.91% 25.22% 30.66% 38.07% -
Total Cost 9,188 9,588 8,388 7,854 6,160 7,408 7,898 10.64%
-
Net Worth 254,999 167,279 163,770 159,860 163,627 158,879 129,915 56.96%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 9,362 - - - 8,131 - -
Div Payout % - 246.71% - - - 265.31% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 254,999 167,279 163,770 159,860 163,627 158,879 129,915 56.96%
NOSH 125,000 124,835 125,015 124,890 124,906 125,102 103,932 13.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 33.84% 28.36% 31.95% 33.79% 43.06% 29.27% 21.33% -
ROE 1.84% 2.27% 2.40% 2.51% 2.85% 1.93% 1.65% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.11 10.72 9.86 9.50 8.66 8.37 9.66 9.80%
EPS 3.76 3.04 3.15 3.21 3.73 2.45 2.06 49.51%
DPS 0.00 7.50 0.00 0.00 0.00 6.50 0.00 -
NAPS 2.04 1.34 1.31 1.28 1.31 1.27 1.25 38.74%
Adjusted Per Share Value based on latest NOSH - 124,890
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.05 2.94 2.71 2.61 2.38 2.30 2.21 24.03%
EPS 1.03 0.83 0.87 0.88 1.02 0.67 0.47 68.95%
DPS 0.00 2.06 0.00 0.00 0.00 1.79 0.00 -
NAPS 0.5607 0.3678 0.3601 0.3515 0.3598 0.3493 0.2856 56.98%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.53 1.36 1.53 1.40 1.34 1.27 1.23 -
P/RPS 13.77 12.69 15.52 14.74 15.47 15.17 12.73 5.39%
P/EPS 40.69 44.74 48.57 43.61 35.92 51.84 59.71 -22.61%
EY 2.46 2.24 2.06 2.29 2.78 1.93 1.67 29.55%
DY 0.00 5.51 0.00 0.00 0.00 5.12 0.00 -
P/NAPS 0.75 1.01 1.17 1.09 1.02 1.00 0.98 -16.37%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 13/02/14 28/11/13 27/08/13 29/05/13 25/02/13 -
Price 1.63 1.46 1.53 1.50 1.39 1.35 1.24 -
P/RPS 14.67 13.62 15.52 15.79 16.05 16.13 12.84 9.31%
P/EPS 43.35 48.03 48.57 46.73 37.27 55.10 60.19 -19.70%
EY 2.31 2.08 2.06 2.14 2.68 1.81 1.66 24.71%
DY 0.00 5.14 0.00 0.00 0.00 4.81 0.00 -
P/NAPS 0.80 1.09 1.17 1.17 1.06 1.06 0.99 -13.27%

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