[ELKDESA] QoQ Quarter Result on 31-Mar-2018 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 12.97%
YoY- 23.21%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 31,114 30,995 28,822 27,696 25,896 24,964 25,571 13.93%
PBT 10,075 11,590 10,721 10,802 9,544 8,090 6,899 28.62%
Tax -2,362 -2,970 -2,650 -2,892 -2,542 -2,129 -1,849 17.67%
NP 7,713 8,620 8,071 7,910 7,002 5,961 5,050 32.52%
-
NP to SH 7,713 8,620 8,071 7,910 7,002 5,961 5,050 32.52%
-
Tax Rate 23.44% 25.63% 24.72% 26.77% 26.63% 26.32% 26.80% -
Total Cost 23,401 22,375 20,751 19,786 18,894 19,003 20,521 9.12%
-
Net Worth 401,953 405,100 400,122 396,960 387,580 343,432 336,666 12.50%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 10,274 - 9,995 - 7,972 - -
Div Payout % - 119.19% - 126.36% - 133.74% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 401,953 405,100 400,122 396,960 387,580 343,432 336,666 12.50%
NOSH 308,964 306,890 305,486 298,417 298,405 245,308 230,593 21.47%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 24.79% 27.81% 28.00% 28.56% 27.04% 23.88% 19.75% -
ROE 1.92% 2.13% 2.02% 1.99% 1.81% 1.74% 1.50% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.53 10.56 10.01 9.70 9.09 10.18 11.09 -3.38%
EPS 2.61 2.94 2.80 2.77 2.46 2.43 2.19 12.37%
DPS 0.00 3.50 0.00 3.50 0.00 3.25 0.00 -
NAPS 1.36 1.38 1.39 1.39 1.36 1.40 1.46 -4.60%
Adjusted Per Share Value based on latest NOSH - 298,417
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.84 6.81 6.34 6.09 5.69 5.49 5.62 13.95%
EPS 1.70 1.90 1.77 1.74 1.54 1.31 1.11 32.76%
DPS 0.00 2.26 0.00 2.20 0.00 1.75 0.00 -
NAPS 0.8838 0.8907 0.8798 0.8728 0.8522 0.7551 0.7402 12.51%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.20 1.19 1.16 1.19 1.19 1.17 1.22 -
P/RPS 11.40 11.27 11.59 12.27 13.10 11.50 11.00 2.40%
P/EPS 45.98 40.53 41.37 42.96 48.43 48.15 55.71 -11.98%
EY 2.17 2.47 2.42 2.33 2.06 2.08 1.80 13.23%
DY 0.00 2.94 0.00 2.94 0.00 2.78 0.00 -
P/NAPS 0.88 0.86 0.83 0.86 0.88 0.84 0.84 3.14%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 13/11/18 16/08/18 24/05/18 22/02/18 16/11/17 18/08/17 -
Price 1.34 1.18 1.19 1.16 1.15 1.20 1.16 -
P/RPS 12.73 11.18 11.89 11.96 12.66 11.79 10.46 13.94%
P/EPS 51.35 40.18 42.44 41.88 46.81 49.38 52.97 -2.04%
EY 1.95 2.49 2.36 2.39 2.14 2.03 1.89 2.09%
DY 0.00 2.97 0.00 3.02 0.00 2.71 0.00 -
P/NAPS 0.99 0.86 0.86 0.83 0.85 0.86 0.79 16.18%

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