[ELKDESA] QoQ Quarter Result on 31-Mar-2019 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 10.36%
YoY- 7.61%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 38,654 36,624 35,192 32,464 31,114 30,995 28,822 21.54%
PBT 13,251 12,829 12,283 11,419 10,075 11,590 10,721 15.12%
Tax -3,819 -3,213 -3,008 -2,907 -2,362 -2,970 -2,650 27.50%
NP 9,432 9,616 9,275 8,512 7,713 8,620 8,071 10.91%
-
NP to SH 9,432 9,616 9,275 8,512 7,713 8,620 8,071 10.91%
-
Tax Rate 28.82% 25.04% 24.49% 25.46% 23.44% 25.63% 24.72% -
Total Cost 29,222 27,008 25,917 23,952 23,401 22,375 20,751 25.55%
-
Net Worth 418,928 418,647 408,939 411,643 401,953 405,100 400,122 3.10%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 10,391 - 10,365 - 10,274 - -
Div Payout % - 108.07% - 121.77% - 119.19% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 418,928 418,647 408,939 411,643 401,953 405,100 400,122 3.10%
NOSH 297,146 297,023 296,471 308,978 308,964 306,890 305,486 -1.82%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 24.40% 26.26% 26.36% 26.22% 24.79% 27.81% 28.00% -
ROE 2.25% 2.30% 2.27% 2.07% 1.92% 2.13% 2.02% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.01 12.33 11.88 10.96 10.53 10.56 10.01 19.03%
EPS 3.17 3.24 3.13 2.87 2.61 2.94 2.80 8.60%
DPS 0.00 3.50 0.00 3.50 0.00 3.50 0.00 -
NAPS 1.41 1.41 1.38 1.39 1.36 1.38 1.39 0.95%
Adjusted Per Share Value based on latest NOSH - 308,978
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.50 8.05 7.74 7.14 6.84 6.81 6.34 21.52%
EPS 2.07 2.11 2.04 1.87 1.70 1.90 1.77 10.97%
DPS 0.00 2.28 0.00 2.28 0.00 2.26 0.00 -
NAPS 0.9211 0.9205 0.8991 0.9051 0.8838 0.8907 0.8798 3.09%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.65 1.64 1.52 1.39 1.20 1.19 1.16 -
P/RPS 12.68 13.30 12.80 12.68 11.40 11.27 11.59 6.15%
P/EPS 51.98 50.64 48.56 48.36 45.98 40.53 41.37 16.39%
EY 1.92 1.97 2.06 2.07 2.17 2.47 2.42 -14.26%
DY 0.00 2.13 0.00 2.52 0.00 2.94 0.00 -
P/NAPS 1.17 1.16 1.10 1.00 0.88 0.86 0.83 25.64%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 19/11/19 22/08/19 21/05/19 21/02/19 13/11/18 16/08/18 -
Price 1.67 1.73 1.66 1.38 1.34 1.18 1.19 -
P/RPS 12.84 14.03 13.98 12.59 12.73 11.18 11.89 5.24%
P/EPS 52.61 53.42 53.04 48.01 51.35 40.18 42.44 15.35%
EY 1.90 1.87 1.89 2.08 1.95 2.49 2.36 -13.42%
DY 0.00 2.02 0.00 2.54 0.00 2.97 0.00 -
P/NAPS 1.18 1.23 1.20 0.99 0.99 0.86 0.86 23.40%

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