[ELKDESA] QoQ Quarter Result on 30-Sep-2016 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
10-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -1.62%
YoY- 34.13%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 25,571 24,850 25,119 22,525 21,994 17,898 17,024 31.18%
PBT 6,899 8,209 7,605 7,268 7,484 7,207 6,223 7.12%
Tax -1,849 -1,789 -1,935 -1,857 -1,984 -2,097 -1,503 14.82%
NP 5,050 6,420 5,670 5,411 5,500 5,110 4,720 4.61%
-
NP to SH 5,050 6,420 5,670 5,411 5,500 5,110 4,720 4.61%
-
Tax Rate 26.80% 21.79% 25.44% 25.55% 26.51% 29.10% 24.15% -
Total Cost 20,521 18,430 19,449 17,114 16,494 12,788 12,304 40.68%
-
Net Worth 336,666 333,655 326,592 320,242 286,956 323,106 295,401 9.11%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 8,053 - 7,177 - 6,146 5,217 -
Div Payout % - 125.45% - 132.65% - 120.27% 110.54% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 336,666 333,655 326,592 320,242 286,956 323,106 295,401 9.11%
NOSH 230,593 230,107 226,800 220,857 183,946 175,601 160,544 27.32%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 19.75% 25.84% 22.57% 24.02% 25.01% 28.55% 27.73% -
ROE 1.50% 1.92% 1.74% 1.69% 1.92% 1.58% 1.60% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.09 10.80 11.08 10.20 11.96 10.19 10.60 3.06%
EPS 2.19 2.79 2.50 2.45 2.99 2.91 2.94 -17.84%
DPS 0.00 3.50 0.00 3.25 0.00 3.50 3.25 -
NAPS 1.46 1.45 1.44 1.45 1.56 1.84 1.84 -14.30%
Adjusted Per Share Value based on latest NOSH - 220,857
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.62 5.46 5.52 4.95 4.84 3.94 3.74 31.22%
EPS 1.11 1.41 1.25 1.19 1.21 1.12 1.04 4.44%
DPS 0.00 1.77 0.00 1.58 0.00 1.35 1.15 -
NAPS 0.7402 0.7336 0.7181 0.7041 0.6309 0.7104 0.6495 9.11%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.22 1.17 1.17 1.17 1.21 1.25 1.25 -
P/RPS 11.00 10.83 10.56 11.47 10.12 12.26 11.79 -4.52%
P/EPS 55.71 41.94 46.80 47.76 40.47 42.96 42.52 19.75%
EY 1.80 2.38 2.14 2.09 2.47 2.33 2.35 -16.29%
DY 0.00 2.99 0.00 2.78 0.00 2.80 2.60 -
P/NAPS 0.84 0.81 0.81 0.81 0.78 0.68 0.68 15.14%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 18/05/17 16/02/17 10/11/16 26/08/16 20/05/16 18/02/16 -
Price 1.16 1.19 1.15 1.16 1.21 1.25 1.30 -
P/RPS 10.46 11.02 10.38 11.37 10.12 12.26 12.26 -10.05%
P/EPS 52.97 42.65 46.00 47.35 40.47 42.96 44.22 12.80%
EY 1.89 2.34 2.17 2.11 2.47 2.33 2.26 -11.24%
DY 0.00 2.94 0.00 2.80 0.00 2.80 2.50 -
P/NAPS 0.79 0.82 0.80 0.80 0.78 0.68 0.71 7.38%

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