[ELKDESA] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 0.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 41,508 40,957 40,581 40,249 39,562 4.91%
PBT 19,281 19,496 21,208 22,421 22,299 -13.53%
Tax -5,577 -5,623 -5,958 -5,828 -5,785 -3.59%
NP 13,704 13,873 15,250 16,593 16,514 -17.01%
-
NP to SH 13,704 13,873 15,250 16,593 16,514 -17.01%
-
Tax Rate 28.92% 28.84% 28.09% 25.99% 25.94% -
Total Cost 27,804 27,084 25,331 23,656 23,048 20.63%
-
Net Worth 163,627 158,879 129,915 99,973 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,131 8,131 - - - -
Div Payout % 59.34% 58.61% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 163,627 158,879 129,915 99,973 0 -
NOSH 124,906 125,102 103,932 49,986 99,958 24.95%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 33.02% 33.87% 37.58% 41.23% 41.74% -
ROE 8.38% 8.73% 11.74% 16.60% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.23 32.74 39.05 80.52 39.58 -16.04%
EPS 10.97 11.09 14.67 33.19 16.52 -33.59%
DPS 6.51 6.50 0.00 0.00 0.00 -
NAPS 1.31 1.27 1.25 2.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 49,986
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.13 9.01 8.92 8.85 8.70 4.94%
EPS 3.01 3.05 3.35 3.65 3.63 -17.07%
DPS 1.79 1.79 0.00 0.00 0.00 -
NAPS 0.3598 0.3493 0.2856 0.2198 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/06/13 29/03/13 31/12/12 - - -
Price 1.34 1.27 1.23 0.00 0.00 -
P/RPS 4.03 3.88 3.15 0.00 0.00 -
P/EPS 12.21 11.45 8.38 0.00 0.00 -
EY 8.19 8.73 11.93 0.00 0.00 -
DY 4.86 5.12 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/08/13 - - - - -
Price 1.39 0.00 0.00 0.00 0.00 -
P/RPS 4.18 0.00 0.00 0.00 0.00 -
P/EPS 12.67 0.00 0.00 0.00 0.00 -
EY 7.89 0.00 0.00 0.00 0.00 -
DY 4.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.00 0.00 0.00 0.00 -

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