[ELKDESA] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -12.72%
YoY- 2.32%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 14,014 14,487 14,354 14,886 13,888 13,383 12,326 8.95%
PBT 6,527 7,167 6,473 5,543 6,303 5,478 5,312 14.76%
Tax -1,603 -2,016 -1,630 -1,441 -1,603 -1,683 -1,374 10.85%
NP 4,924 5,151 4,843 4,102 4,700 3,795 3,938 16.11%
-
NP to SH 4,924 5,151 4,843 4,102 4,700 3,795 3,938 16.11%
-
Tax Rate 24.56% 28.13% 25.18% 26.00% 25.43% 30.72% 25.87% -
Total Cost 9,090 9,336 9,511 10,784 9,188 9,588 8,388 5.51%
-
Net Worth 254,948 260,050 255,289 250,121 254,999 167,279 163,770 34.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 9,376 - - - 9,362 - -
Div Payout % - 182.04% - - - 246.71% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 254,948 260,050 255,289 250,121 254,999 167,279 163,770 34.43%
NOSH 124,974 125,024 125,142 125,060 125,000 124,835 125,015 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 35.14% 35.56% 33.74% 27.56% 33.84% 28.36% 31.95% -
ROE 1.93% 1.98% 1.90% 1.64% 1.84% 2.27% 2.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.21 11.59 11.47 11.90 11.11 10.72 9.86 8.95%
EPS 3.94 4.12 3.87 3.28 3.76 3.04 3.15 16.13%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 2.04 2.08 2.04 2.00 2.04 1.34 1.31 34.45%
Adjusted Per Share Value based on latest NOSH - 125,060
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.08 3.19 3.16 3.27 3.05 2.94 2.71 8.93%
EPS 1.08 1.13 1.06 0.90 1.03 0.83 0.87 15.55%
DPS 0.00 2.06 0.00 0.00 0.00 2.06 0.00 -
NAPS 0.5606 0.5718 0.5613 0.55 0.5607 0.3678 0.3601 34.43%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.42 1.39 1.42 1.52 1.53 1.36 1.53 -
P/RPS 12.66 12.00 12.38 12.77 13.77 12.69 15.52 -12.72%
P/EPS 36.04 33.74 36.69 46.34 40.69 44.74 48.57 -18.08%
EY 2.77 2.96 2.73 2.16 2.46 2.24 2.06 21.89%
DY 0.00 5.40 0.00 0.00 0.00 5.51 0.00 -
P/NAPS 0.70 0.67 0.70 0.76 0.75 1.01 1.17 -29.06%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 21/05/15 12/02/15 13/11/14 20/08/14 21/05/14 13/02/14 -
Price 1.37 1.46 1.44 1.50 1.63 1.46 1.53 -
P/RPS 12.22 12.60 12.55 12.60 14.67 13.62 15.52 -14.76%
P/EPS 34.77 35.44 37.21 45.73 43.35 48.03 48.57 -20.02%
EY 2.88 2.82 2.69 2.19 2.31 2.08 2.06 25.10%
DY 0.00 5.14 0.00 0.00 0.00 5.14 0.00 -
P/NAPS 0.67 0.70 0.71 0.75 0.80 1.09 1.17 -31.11%

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