[ELKDESA] QoQ Quarter Result on 31-Mar-2017 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 13.23%
YoY- 25.64%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 25,896 24,964 25,571 24,850 25,119 22,525 21,994 11.46%
PBT 9,544 8,090 6,899 8,209 7,605 7,268 7,484 17.54%
Tax -2,542 -2,129 -1,849 -1,789 -1,935 -1,857 -1,984 17.91%
NP 7,002 5,961 5,050 6,420 5,670 5,411 5,500 17.41%
-
NP to SH 7,002 5,961 5,050 6,420 5,670 5,411 5,500 17.41%
-
Tax Rate 26.63% 26.32% 26.80% 21.79% 25.44% 25.55% 26.51% -
Total Cost 18,894 19,003 20,521 18,430 19,449 17,114 16,494 9.45%
-
Net Worth 387,580 343,432 336,666 333,655 326,592 320,242 286,956 22.12%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 7,972 - 8,053 - 7,177 - -
Div Payout % - 133.74% - 125.45% - 132.65% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 387,580 343,432 336,666 333,655 326,592 320,242 286,956 22.12%
NOSH 298,405 245,308 230,593 230,107 226,800 220,857 183,946 37.94%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 27.04% 23.88% 19.75% 25.84% 22.57% 24.02% 25.01% -
ROE 1.81% 1.74% 1.50% 1.92% 1.74% 1.69% 1.92% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.09 10.18 11.09 10.80 11.08 10.20 11.96 -16.67%
EPS 2.46 2.43 2.19 2.79 2.50 2.45 2.99 -12.16%
DPS 0.00 3.25 0.00 3.50 0.00 3.25 0.00 -
NAPS 1.36 1.40 1.46 1.45 1.44 1.45 1.56 -8.71%
Adjusted Per Share Value based on latest NOSH - 230,107
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.69 5.49 5.62 5.46 5.52 4.95 4.84 11.35%
EPS 1.54 1.31 1.11 1.41 1.25 1.19 1.21 17.39%
DPS 0.00 1.75 0.00 1.77 0.00 1.58 0.00 -
NAPS 0.8522 0.7551 0.7402 0.7336 0.7181 0.7041 0.6309 22.12%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.19 1.17 1.22 1.17 1.17 1.17 1.21 -
P/RPS 13.10 11.50 11.00 10.83 10.56 11.47 10.12 18.71%
P/EPS 48.43 48.15 55.71 41.94 46.80 47.76 40.47 12.67%
EY 2.06 2.08 1.80 2.38 2.14 2.09 2.47 -11.36%
DY 0.00 2.78 0.00 2.99 0.00 2.78 0.00 -
P/NAPS 0.88 0.84 0.84 0.81 0.81 0.81 0.78 8.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 16/11/17 18/08/17 18/05/17 16/02/17 10/11/16 26/08/16 -
Price 1.15 1.20 1.16 1.19 1.15 1.16 1.21 -
P/RPS 12.66 11.79 10.46 11.02 10.38 11.37 10.12 16.05%
P/EPS 46.81 49.38 52.97 42.65 46.00 47.35 40.47 10.15%
EY 2.14 2.03 1.89 2.34 2.17 2.11 2.47 -9.09%
DY 0.00 2.71 0.00 2.94 0.00 2.80 0.00 -
P/NAPS 0.85 0.86 0.79 0.82 0.80 0.80 0.78 5.88%

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