[ELKDESA] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
10-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -0.81%
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 143,632 119,632 101,070 89,040 58,490 57,546 45,364 21.16%
PBT 50,224 44,622 29,978 29,504 23,786 23,692 23,282 13.66%
Tax -12,444 -11,240 -7,954 -7,682 -5,872 -6,088 -5,946 13.09%
NP 37,780 33,382 22,024 21,822 17,914 17,604 17,336 13.85%
-
NP to SH 37,780 33,382 22,024 21,822 17,914 17,604 17,336 13.85%
-
Tax Rate 24.78% 25.19% 26.53% 26.04% 24.69% 25.70% 25.54% -
Total Cost 105,852 86,250 79,046 67,218 40,576 39,942 28,028 24.77%
-
Net Worth 418,647 405,100 333,696 292,980 262,125 250,056 160,101 17.36%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 20,783 20,548 15,493 13,133 - - - -
Div Payout % 55.01% 61.56% 70.35% 60.19% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 418,647 405,100 333,696 292,980 262,125 250,056 160,101 17.36%
NOSH 297,023 306,890 238,354 202,055 124,230 125,028 125,079 15.49%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 26.30% 27.90% 21.79% 24.51% 30.63% 30.59% 38.22% -
ROE 9.02% 8.24% 6.60% 7.45% 6.83% 7.04% 10.83% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 48.38 40.75 42.40 44.07 47.08 46.03 36.27 4.91%
EPS 12.74 11.48 9.24 10.80 14.42 14.08 13.86 -1.39%
DPS 7.00 7.00 6.50 6.50 0.00 0.00 0.00 -
NAPS 1.41 1.38 1.40 1.45 2.11 2.00 1.28 1.62%
Adjusted Per Share Value based on latest NOSH - 220,857
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 31.58 26.30 22.22 19.58 12.86 12.65 9.97 21.17%
EPS 8.31 7.34 4.84 4.80 3.94 3.87 3.81 13.87%
DPS 4.57 4.52 3.41 2.89 0.00 0.00 0.00 -
NAPS 0.9205 0.8907 0.7337 0.6442 0.5763 0.5498 0.352 17.36%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.64 1.19 1.17 1.17 1.26 1.52 1.40 -
P/RPS 3.39 2.92 2.76 2.66 2.68 3.30 3.86 -2.13%
P/EPS 12.89 10.46 12.66 10.83 8.74 10.80 10.10 4.14%
EY 7.76 9.56 7.90 9.23 11.44 9.26 9.90 -3.97%
DY 4.27 5.88 5.56 5.56 0.00 0.00 0.00 -
P/NAPS 1.16 0.86 0.84 0.81 0.60 0.76 1.09 1.04%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 13/11/18 16/11/17 10/11/16 13/11/15 13/11/14 28/11/13 -
Price 1.73 1.18 1.20 1.16 1.26 1.50 1.50 -
P/RPS 3.58 2.90 2.83 2.63 2.68 3.26 4.14 -2.39%
P/EPS 13.60 10.38 12.99 10.74 8.74 10.65 10.82 3.88%
EY 7.36 9.64 7.70 9.31 11.44 9.39 9.24 -3.71%
DY 4.05 5.93 5.42 5.60 0.00 0.00 0.00 -
P/NAPS 1.23 0.86 0.86 0.80 0.60 0.75 1.17 0.83%

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