[ELKDESA] QoQ TTM 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- 6.04%

YoY- 22.42%

Quarter Report

ELKDR - FY2017 Q4 ended MAR 2017.pdf

Latest QR

Upcoming QR

ELKDESA's Result

ELKDESA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	101,281	100,504	98,065	94,488	87,536	79,441	72,147	25.29%
YoY %	0.77%	2.49%	3.79%	7.94%	10.19%	10.11%	-	-
Horiz. %	140.38%	139.30%	135.92%	130.97%	121.33%	110.11%	100.00%	-
PBT	32,742	30,803	29,981	30,566	29,564	28,182	26,280	15.73%
YoY %	6.29%	2.74%	-1.91%	3.39%	4.90%	7.24%	-	-
Horiz. %	124.59%	117.21%	114.08%	116.31%	112.50%	107.24%	100.00%	-
Tax	-8,309	-7,702	-7,430	-7,565	-7,873	-7,441	-6,916	12.97%
YoY %	-7.88%	-3.66%	1.78%	3.91%	-5.81%	-7.59%	-	-
Horiz. %	120.14%	111.36%	107.43%	109.38%	113.84%	107.59%	100.00%	-
NP	24,433	23,101	22,551	23,001	21,691	20,741	19,364	16.71%
YoY %	5.77%	2.44%	-1.96%	6.04%	4.58%	7.11%	-	-
Horiz. %	126.18%	119.30%	116.46%	118.78%	112.02%	107.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,433	23,101	22,551	23,001	21,691	20,741	19,364	16.71%
YoY %	5.77%	2.44%	-1.96%	6.04%	4.58%	7.11%	-	-
Horiz. %	126.18%	119.30%	116.46%	118.78%	112.02%	107.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.38%	25.00%	24.78%	24.75%	26.63%	26.40%	26.32%	-
YoY %	1.52%	0.89%	0.12%	-7.06%	0.87%	0.30%	-	-
Horiz. %	96.43%	94.98%	94.15%	94.03%	101.18%	100.30%	100.00%	-
Total Cost	76,848	77,403	75,514	71,487	65,845	58,700	52,783	28.36%
YoY %	-0.72%	2.50%	5.63%	8.57%	12.17%	11.21%	-	-
Horiz. %	145.59%	146.64%	143.07%	135.44%	124.75%	111.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	387,580	343,432	336,666	333,655	326,592	320,242	286,956	22.12%
YoY %	12.85%	2.01%	0.90%	2.16%	1.98%	11.60%	-	-
Horiz. %	135.07%	119.68%	117.32%	116.27%	113.81%	111.60%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	16,026	16,026	15,231	15,231	13,323	18,541	11,363	25.68%
YoY %	0.00%	5.22%	0.00%	14.32%	-28.14%	63.17%	-	-
Horiz. %	141.04%	141.04%	134.04%	134.04%	117.25%	163.17%	100.00%	-
Div Payout %	65.59%	69.37%	67.54%	66.22%	61.43%	89.40%	58.68%	-
YoY %	-5.45%	2.71%	1.99%	7.80%	-31.29%	52.35%	-	-
Horiz. %	111.78%	118.22%	115.10%	112.85%	104.69%	152.35%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	387,580	343,432	336,666	333,655	326,592	320,242	286,956	22.12%
YoY %	12.85%	2.01%	0.90%	2.16%	1.98%	11.60%	-	-
Horiz. %	135.07%	119.68%	117.32%	116.27%	113.81%	111.60%	100.00%	-
NOSH	298,405	245,308	230,593	230,107	226,800	220,857	183,946	37.94%
YoY %	21.65%	6.38%	0.21%	1.46%	2.69%	20.07%	-	-
Horiz. %	162.22%	133.36%	125.36%	125.09%	123.30%	120.07%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	24.12%	22.99%	23.00%	24.34%	24.78%	26.11%	26.84%	-
YoY %	4.92%	-0.04%	-5.51%	-1.78%	-5.09%	-2.72%	-	-
Horiz. %	89.87%	85.66%	85.69%	90.69%	92.32%	97.28%	100.00%	-
ROE	6.30%	6.73%	6.70%	6.89%	6.64%	6.48%	6.75%	-
YoY %	-6.39%	0.45%	-2.76%	3.77%	2.47%	-4.00%	-	-
Horiz. %	93.33%	99.70%	99.26%	102.07%	98.37%	96.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	35.54	40.97	42.53	41.06	38.60	35.97	39.22	-6.34%
YoY %	-13.25%	-3.67%	3.58%	6.37%	7.31%	-8.29%	-	-
Horiz. %	90.62%	104.46%	108.44%	104.69%	98.42%	91.71%	100.00%	-
EPS	8.57	9.42	9.78	10.00	9.56	9.39	10.53	-12.79%
YoY %	-9.02%	-3.68%	-2.20%	4.60%	1.81%	-10.83%	-	-
Horiz. %	81.39%	89.46%	92.88%	94.97%	90.79%	89.17%	100.00%	-
DPS	5.62	6.53	6.61	6.62	5.87	8.40	6.18	-6.11%
YoY %	-13.94%	-1.21%	-0.15%	12.78%	-30.12%	35.92%	-	-
Horiz. %	90.94%	105.66%	106.96%	107.12%	94.98%	135.92%	100.00%	-
NAPS	1.36	1.40	1.46	1.45	1.44	1.45	1.56	-8.71%
YoY %	-2.86%	-4.11%	0.69%	0.69%	-0.69%	-7.05%	-	-
Horiz. %	87.18%	89.74%	93.59%	92.95%	92.31%	92.95%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 230,107
RPS	22.27	22.10	21.56	20.78	19.25	17.47	15.86	25.31%
YoY %	0.77%	2.50%	3.75%	7.95%	10.19%	10.15%	-	-
Horiz. %	140.42%	139.34%	135.94%	131.02%	121.37%	110.15%	100.00%	-
EPS	5.37	5.08	4.96	5.06	4.77	4.56	4.26	16.64%
YoY %	5.71%	2.42%	-1.98%	6.08%	4.61%	7.04%	-	-
Horiz. %	126.06%	119.25%	116.43%	118.78%	111.97%	107.04%	100.00%	-
DPS	3.52	3.52	3.35	3.35	2.93	4.08	2.50	25.54%
YoY %	0.00%	5.07%	0.00%	14.33%	-28.19%	63.20%	-	-
Horiz. %	140.80%	140.80%	134.00%	134.00%	117.20%	163.20%	100.00%	-
NAPS	0.8522	0.7551	0.7402	0.7336	0.7181	0.7041	0.6309	22.12%
YoY %	12.86%	2.01%	0.90%	2.16%	1.99%	11.60%	-	-
Horiz. %	135.08%	119.69%	117.32%	116.28%	113.82%	111.60%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
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	3.35	2.86	2.87	2.85	3.03	3.25	3.09	5.51%
YoY %	17.13%	-0.35%	0.70%	-5.94%	-6.77%	5.18%	-	-
Horiz. %	108.41%	92.56%	92.88%	92.23%	98.06%	105.18%	100.00%	-
P/EPS	13.88	12.42	12.48	11.70	12.23	12.46	11.49	13.38%
YoY %	11.76%	-0.48%	6.67%	-4.33%	-1.85%	8.44%	-	-
Horiz. %	120.80%	108.09%	108.62%	101.83%	106.44%	108.44%	100.00%	-
EY	7.20	8.05	8.02	8.54	8.17	8.03	8.70	-11.82%
YoY %	-10.56%	0.37%	-6.09%	4.53%	1.74%	-7.70%	-	-
Horiz. %	82.76%	92.53%	92.18%	98.16%	93.91%	92.30%	100.00%	-
DY	4.73	5.58	5.41	5.66	5.02	7.18	5.11	-5.00%
YoY %	-15.23%	3.14%	-4.42%	12.75%	-30.08%	40.51%	-	-
Horiz. %	92.56%	109.20%	105.87%	110.76%	98.24%	140.51%	100.00%	-
P/NAPS	0.88	0.84	0.84	0.81	0.81	0.81	0.78	8.35%
YoY %	4.76%	0.00%	3.70%	0.00%	0.00%	3.85%	-	-
Horiz. %	112.82%	107.69%	107.69%	103.85%	103.85%	103.85%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
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	3.24	2.93	2.73	2.90	2.98	3.22	3.09	3.20%
YoY %	10.58%	7.33%	-5.86%	-2.68%	-7.45%	4.21%	-	-
Horiz. %	104.85%	94.82%	88.35%	93.85%	96.44%	104.21%	100.00%	-
P/EPS	13.41	12.74	11.86	11.91	12.02	12.35	11.49	10.81%
YoY %	5.26%	7.42%	-0.42%	-0.92%	-2.67%	7.48%	-	-
Horiz. %	116.71%	110.88%	103.22%	103.66%	104.61%	107.48%	100.00%	-
EY	7.46	7.85	8.43	8.40	8.32	8.10	8.70	-9.71%
YoY %	-4.97%	-6.88%	0.36%	0.96%	2.72%	-6.90%	-	-
Horiz. %	85.75%	90.23%	96.90%	96.55%	95.63%	93.10%	100.00%	-
DY	4.89	5.44	5.69	5.56	5.11	7.24	5.11	-2.88%
YoY %	-10.11%	-4.39%	2.34%	8.81%	-29.42%	41.68%	-	-
Horiz. %	95.69%	106.46%	111.35%	108.81%	100.00%	141.68%	100.00%	-
P/NAPS	0.85	0.86	0.79	0.82	0.80	0.80	0.78	5.88%
YoY %	-1.16%	8.86%	-3.66%	2.50%	0.00%	2.56%	-	-
Horiz. %	108.97%	110.26%	101.28%	105.13%	102.56%	102.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos