[ELKDESA] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 24.53%
YoY- 59.82%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 125,492 121,608 140,768 115,288 102,284 87,976 56,056 14.36%
PBT 27,644 12,032 49,132 42,884 27,596 29,936 26,108 0.95%
Tax -7,776 -2,844 -12,032 -10,600 -7,396 -7,936 -6,412 3.26%
NP 19,868 9,188 37,100 32,284 20,200 22,000 19,696 0.14%
-
NP to SH 19,868 9,188 37,100 32,284 20,200 22,000 19,696 0.14%
-
Tax Rate 28.13% 23.64% 24.49% 24.72% 26.80% 26.51% 24.56% -
Total Cost 105,624 112,420 103,668 83,004 82,084 65,976 36,360 19.43%
-
Net Worth 431,207 416,006 408,939 400,122 336,666 286,956 254,948 9.14%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 431,207 416,006 408,939 400,122 336,666 286,956 254,948 9.14%
NOSH 297,567 297,159 296,471 305,486 230,593 183,946 124,974 15.54%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 15.83% 7.56% 26.36% 28.00% 19.75% 25.01% 35.14% -
ROE 4.61% 2.21% 9.07% 8.07% 6.00% 7.67% 7.73% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 42.20 40.93 47.50 40.05 44.36 47.83 44.85 -1.00%
EPS 6.68 3.08 12.52 11.20 8.76 11.96 15.76 -13.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.40 1.38 1.39 1.46 1.56 2.04 -5.52%
Adjusted Per Share Value based on latest NOSH - 305,486
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 27.59 26.74 30.95 25.35 22.49 19.34 12.33 14.35%
EPS 4.37 2.02 8.16 7.10 4.44 4.84 4.33 0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9481 0.9147 0.8991 0.8798 0.7402 0.6309 0.5606 9.14%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.35 1.33 1.52 1.16 1.22 1.21 1.42 -
P/RPS 3.20 3.25 3.20 2.90 2.75 2.53 3.17 0.15%
P/EPS 20.21 43.01 12.14 10.34 13.93 10.12 9.01 14.39%
EY 4.95 2.32 8.24 9.67 7.18 9.88 11.10 -12.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 1.10 0.83 0.84 0.78 0.70 4.84%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 13/08/20 22/08/19 16/08/18 18/08/17 26/08/16 24/08/15 -
Price 1.34 1.44 1.66 1.19 1.16 1.21 1.37 -
P/RPS 3.18 3.52 3.49 2.97 2.62 2.53 3.05 0.69%
P/EPS 20.06 46.57 13.26 10.61 13.24 10.12 8.69 14.94%
EY 4.99 2.15 7.54 9.42 7.55 9.88 11.50 -12.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.03 1.20 0.86 0.79 0.78 0.67 5.42%

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