[ELKDESA] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -3.05%
YoY- 16.63%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 92,852 61,692 57,502 46,677 40,646 38,009 19.53%
PBT 29,809 24,154 24,424 22,604 20,101 20,522 7.74%
Tax -7,701 -5,917 -6,229 -5,797 -5,690 -5,186 8.21%
NP 22,108 18,237 18,194 16,806 14,410 15,336 7.58%
-
NP to SH 22,108 18,237 18,194 16,806 14,410 15,336 7.58%
-
Tax Rate 25.83% 24.50% 25.50% 25.65% 28.31% 25.27% -
Total Cost 70,744 43,454 39,308 29,870 26,236 22,673 25.52%
-
Net Worth 303,003 251,172 254,925 163,814 126,616 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 9,118 5,915 - - - - -
Div Payout % 41.24% 32.44% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 303,003 251,172 254,925 163,814 126,616 0 -
NOSH 210,418 136,506 124,963 125,049 101,293 100,017 16.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 23.81% 29.56% 31.64% 36.01% 35.45% 40.35% -
ROE 7.30% 7.26% 7.14% 10.26% 11.38% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 44.13 45.19 46.02 37.33 40.13 38.00 3.03%
EPS 10.51 13.36 14.56 13.44 14.23 15.33 -7.26%
DPS 4.33 4.33 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.84 2.04 1.31 1.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,015
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.42 13.56 12.64 10.26 8.94 8.36 19.53%
EPS 4.86 4.01 4.00 3.70 3.17 3.37 7.58%
DPS 2.00 1.30 0.00 0.00 0.00 0.00 -
NAPS 0.6662 0.5523 0.5605 0.3602 0.2784 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 1.17 1.25 1.42 1.53 1.23 0.00 -
P/RPS 2.65 2.77 3.09 4.10 3.07 0.00 -
P/EPS 11.14 9.36 9.75 11.38 8.65 0.00 -
EY 8.98 10.69 10.25 8.78 11.57 0.00 -
DY 3.70 3.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.68 0.70 1.17 0.98 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 16/02/17 18/02/16 12/02/15 13/02/14 25/02/13 - -
Price 1.15 1.30 1.44 1.53 1.24 0.00 -
P/RPS 2.61 2.88 3.13 4.10 3.09 0.00 -
P/EPS 10.95 9.73 9.89 11.38 8.72 0.00 -
EY 9.14 10.28 10.11 8.78 11.47 0.00 -
DY 3.77 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.71 1.17 0.99 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