[ELKDESA] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 18.06%
YoY- 22.98%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 15,231 14,014 14,487 14,354 14,886 13,888 13,383 8.99%
PBT 5,366 6,527 7,167 6,473 5,543 6,303 5,478 -1.36%
Tax -1,332 -1,603 -2,016 -1,630 -1,441 -1,603 -1,683 -14.42%
NP 4,034 4,924 5,151 4,843 4,102 4,700 3,795 4.15%
-
NP to SH 4,034 4,924 5,151 4,843 4,102 4,700 3,795 4.15%
-
Tax Rate 24.82% 24.56% 28.13% 25.18% 26.00% 25.43% 30.72% -
Total Cost 11,197 9,090 9,336 9,511 10,784 9,188 9,588 10.88%
-
Net Worth 261,096 254,948 260,050 255,289 250,121 254,999 167,279 34.52%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 9,376 - - - 9,362 -
Div Payout % - - 182.04% - - - 246.71% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 261,096 254,948 260,050 255,289 250,121 254,999 167,279 34.52%
NOSH 123,742 124,974 125,024 125,142 125,060 125,000 124,835 -0.58%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 26.49% 35.14% 35.56% 33.74% 27.56% 33.84% 28.36% -
ROE 1.55% 1.93% 1.98% 1.90% 1.64% 1.84% 2.27% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.31 11.21 11.59 11.47 11.90 11.11 10.72 9.64%
EPS 3.26 3.94 4.12 3.87 3.28 3.76 3.04 4.76%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 2.11 2.04 2.08 2.04 2.00 2.04 1.34 35.31%
Adjusted Per Share Value based on latest NOSH - 125,142
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.35 3.08 3.19 3.16 3.27 3.05 2.94 9.08%
EPS 0.89 1.08 1.13 1.06 0.90 1.03 0.83 4.75%
DPS 0.00 0.00 2.06 0.00 0.00 0.00 2.06 -
NAPS 0.5741 0.5606 0.5718 0.5613 0.55 0.5607 0.3678 34.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.26 1.42 1.39 1.42 1.52 1.53 1.36 -
P/RPS 10.24 12.66 12.00 12.38 12.77 13.77 12.69 -13.31%
P/EPS 38.65 36.04 33.74 36.69 46.34 40.69 44.74 -9.28%
EY 2.59 2.77 2.96 2.73 2.16 2.46 2.24 10.15%
DY 0.00 0.00 5.40 0.00 0.00 0.00 5.51 -
P/NAPS 0.60 0.70 0.67 0.70 0.76 0.75 1.01 -29.31%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 13/11/15 24/08/15 21/05/15 12/02/15 13/11/14 20/08/14 21/05/14 -
Price 1.26 1.37 1.46 1.44 1.50 1.63 1.46 -
P/RPS 10.24 12.22 12.60 12.55 12.60 14.67 13.62 -17.30%
P/EPS 38.65 34.77 35.44 37.21 45.73 43.35 48.03 -13.47%
EY 2.59 2.88 2.82 2.69 2.19 2.31 2.08 15.72%
DY 0.00 0.00 5.14 0.00 0.00 0.00 5.14 -
P/NAPS 0.60 0.67 0.70 0.71 0.75 0.80 1.09 -32.80%

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