[ELKDESA] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 87.28%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 50,535 44,520 29,245 28,773 22,682 20,446 18,800 17.89%
PBT 14,989 14,752 11,893 11,846 11,641 11,618 10,721 5.73%
Tax -3,977 -3,841 -2,936 -3,044 -2,973 -2,951 -2,703 6.64%
NP 11,012 10,911 8,957 8,802 8,668 8,667 8,018 5.42%
-
NP to SH 11,012 10,911 8,957 8,802 8,668 8,667 8,018 5.42%
-
Tax Rate 26.53% 26.04% 24.69% 25.70% 25.54% 25.40% 25.21% -
Total Cost 39,523 33,609 20,288 19,971 14,014 11,779 10,782 24.14%
-
Net Worth 333,696 292,980 262,125 250,056 160,101 126,029 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 7,746 6,566 - - - - - -
Div Payout % 70.35% 60.19% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 333,696 292,980 262,125 250,056 160,101 126,029 0 -
NOSH 238,354 202,055 124,230 125,028 125,079 50,011 49,987 29.70%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 21.79% 24.51% 30.63% 30.59% 38.22% 42.39% 42.65% -
ROE 3.30% 3.72% 3.42% 3.52% 5.41% 6.88% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 21.20 22.03 23.54 23.01 18.13 40.88 37.61 -9.10%
EPS 4.62 5.40 7.21 7.04 6.93 17.33 16.04 -18.71%
DPS 3.25 3.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.45 2.11 2.00 1.28 2.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,060
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.11 9.79 6.43 6.33 4.99 4.50 4.13 17.91%
EPS 2.42 2.40 1.97 1.94 1.91 1.91 1.76 5.44%
DPS 1.70 1.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7337 0.6442 0.5763 0.5498 0.352 0.2771 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - - -
Price 1.17 1.17 1.26 1.52 1.40 0.00 0.00 -
P/RPS 5.52 5.31 5.35 6.60 7.72 0.00 0.00 -
P/EPS 25.32 21.67 17.48 21.59 20.20 0.00 0.00 -
EY 3.95 4.62 5.72 4.63 4.95 0.00 0.00 -
DY 2.78 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.60 0.76 1.09 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 10/11/16 13/11/15 13/11/14 28/11/13 13/12/12 - -
Price 1.20 1.16 1.26 1.50 1.50 0.00 0.00 -
P/RPS 5.66 5.26 5.35 6.52 8.27 0.00 0.00 -
P/EPS 25.97 21.48 17.48 21.31 21.65 0.00 0.00 -
EY 3.85 4.66 5.72 4.69 4.62 0.00 0.00 -
DY 2.71 2.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 0.60 0.75 1.17 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