[ELKDESA] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -13.95%
YoY- 4.43%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 22,525 15,231 14,886 11,863 10,177 9,490 18.84%
PBT 7,268 5,366 5,543 5,411 5,174 5,052 7.53%
Tax -1,857 -1,332 -1,441 -1,402 -1,335 -1,292 7.51%
NP 5,411 4,034 4,102 4,009 3,839 3,760 7.54%
-
NP to SH 5,411 4,034 4,102 4,009 3,839 3,760 7.54%
-
Tax Rate 25.55% 24.82% 26.00% 25.91% 25.80% 25.57% -
Total Cost 17,114 11,197 10,784 7,854 6,338 5,730 24.43%
-
Net Worth 320,242 261,096 250,121 159,860 125,967 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 7,177 - - - - - -
Div Payout % 132.65% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 320,242 261,096 250,121 159,860 125,967 0 -
NOSH 220,857 123,742 125,060 124,890 49,986 50,000 34.55%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 24.02% 26.49% 27.56% 33.79% 37.72% 39.62% -
ROE 1.69% 1.55% 1.64% 2.51% 3.05% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.20 12.31 11.90 9.50 20.36 18.98 -11.66%
EPS 2.45 3.26 3.28 3.21 7.68 7.52 -20.07%
DPS 3.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 2.11 2.00 1.28 2.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 124,890
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.95 3.35 3.27 2.61 2.24 2.09 18.79%
EPS 1.19 0.89 0.90 0.88 0.84 0.83 7.46%
DPS 1.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7041 0.5741 0.55 0.3515 0.277 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 - - -
Price 1.17 1.26 1.52 1.40 0.00 0.00 -
P/RPS 11.47 10.24 12.77 14.74 0.00 0.00 -
P/EPS 47.76 38.65 46.34 43.61 0.00 0.00 -
EY 2.09 2.59 2.16 2.29 0.00 0.00 -
DY 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.60 0.76 1.09 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 10/11/16 13/11/15 13/11/14 28/11/13 13/12/12 - -
Price 1.16 1.26 1.50 1.50 0.00 0.00 -
P/RPS 11.37 10.24 12.60 15.79 0.00 0.00 -
P/EPS 47.35 38.65 45.73 46.73 0.00 0.00 -
EY 2.11 2.59 2.19 2.14 0.00 0.00 -
DY 2.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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