[ELKDESA] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 118.06%
YoY- 0.93%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 67,795 71,816 59,816 50,535 44,520 29,245 28,773 15.33%
PBT 16,091 25,112 22,311 14,989 14,752 11,893 11,846 5.23%
Tax -4,053 -6,222 -5,620 -3,977 -3,841 -2,936 -3,044 4.88%
NP 12,038 18,890 16,691 11,012 10,911 8,957 8,802 5.35%
-
NP to SH 12,038 18,890 16,691 11,012 10,911 8,957 8,802 5.35%
-
Tax Rate 25.19% 24.78% 25.19% 26.53% 26.04% 24.69% 25.70% -
Total Cost 55,757 52,926 43,125 39,523 33,609 20,288 19,971 18.64%
-
Net Worth 424,961 418,647 405,100 333,696 292,980 262,125 250,056 9.23%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 7,429 10,391 10,274 7,746 6,566 - - -
Div Payout % 61.72% 55.01% 61.56% 70.35% 60.19% - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 424,961 418,647 405,100 333,696 292,980 262,125 250,056 9.23%
NOSH 297,186 297,023 306,890 238,354 202,055 124,230 125,028 15.50%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 17.76% 26.30% 27.90% 21.79% 24.51% 30.63% 30.59% -
ROE 2.83% 4.51% 4.12% 3.30% 3.72% 3.42% 3.52% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 22.81 24.19 20.38 21.20 22.03 23.54 23.01 -0.14%
EPS 4.05 6.37 5.74 4.62 5.40 7.21 7.04 -8.79%
DPS 2.50 3.50 3.50 3.25 3.25 0.00 0.00 -
NAPS 1.43 1.41 1.38 1.40 1.45 2.11 2.00 -5.43%
Adjusted Per Share Value based on latest NOSH - 245,308
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.91 15.79 13.15 11.11 9.79 6.43 6.33 15.33%
EPS 2.65 4.15 3.67 2.42 2.40 1.97 1.94 5.33%
DPS 1.63 2.28 2.26 1.70 1.44 0.00 0.00 -
NAPS 0.9344 0.9205 0.8907 0.7337 0.6442 0.5763 0.5498 9.23%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.36 1.64 1.19 1.17 1.17 1.26 1.52 -
P/RPS 5.96 6.78 5.84 5.52 5.31 5.35 6.60 -1.68%
P/EPS 33.57 25.78 20.93 25.32 21.67 17.48 21.59 7.62%
EY 2.98 3.88 4.78 3.95 4.62 5.72 4.63 -7.07%
DY 1.84 2.13 2.94 2.78 2.78 0.00 0.00 -
P/NAPS 0.95 1.16 0.86 0.84 0.81 0.60 0.76 3.78%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 19/11/19 13/11/18 16/11/17 10/11/16 13/11/15 13/11/14 -
Price 1.39 1.73 1.18 1.20 1.16 1.26 1.50 -
P/RPS 6.09 7.15 5.79 5.66 5.26 5.35 6.52 -1.12%
P/EPS 34.31 27.19 20.75 25.97 21.48 17.48 21.31 8.25%
EY 2.91 3.68 4.82 3.85 4.66 5.72 4.69 -7.63%
DY 1.80 2.02 2.97 2.71 2.80 0.00 0.00 -
P/NAPS 0.97 1.23 0.86 0.86 0.80 0.60 0.75 4.37%

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