[ELKDESA] YoY Quarter Result on 30-Sep-2019 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 3.68%
YoY- 11.55%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 36,038 23,362 37,394 36,624 30,995 24,964 22,525 8.14%
PBT 15,228 6,329 13,384 12,829 11,590 8,090 7,268 13.11%
Tax -3,701 -1,577 -2,587 -3,213 -2,970 -2,129 -1,857 12.17%
NP 11,527 4,752 10,797 9,616 8,620 5,961 5,411 13.42%
-
NP to SH 11,527 4,752 10,797 9,616 8,620 5,961 5,411 13.42%
-
Tax Rate 24.30% 24.92% 19.33% 25.04% 25.63% 26.32% 25.55% -
Total Cost 24,511 18,610 26,597 27,008 22,375 19,003 17,114 6.16%
-
Net Worth 466,938 437,429 424,961 418,647 405,100 343,432 320,242 6.48%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 13,644 5,951 7,429 10,391 10,274 7,972 7,177 11.29%
Div Payout % 118.37% 125.24% 68.81% 108.07% 119.19% 133.74% 132.65% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 466,938 437,429 424,961 418,647 405,100 343,432 320,242 6.48%
NOSH 303,207 297,580 297,186 297,023 306,890 245,308 220,857 5.42%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 31.99% 20.34% 28.87% 26.26% 27.81% 23.88% 24.02% -
ROE 2.47% 1.09% 2.54% 2.30% 2.13% 1.74% 1.69% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 11.89 7.85 12.58 12.33 10.56 10.18 10.20 2.58%
EPS 3.80 1.60 3.63 3.24 2.94 2.43 2.45 7.58%
DPS 4.50 2.00 2.50 3.50 3.50 3.25 3.25 5.57%
NAPS 1.54 1.47 1.43 1.41 1.38 1.40 1.45 1.00%
Adjusted Per Share Value based on latest NOSH - 297,023
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 7.92 5.14 8.22 8.05 6.81 5.49 4.95 8.14%
EPS 2.53 1.04 2.37 2.11 1.90 1.31 1.19 13.38%
DPS 3.00 1.31 1.63 2.28 2.26 1.75 1.58 11.27%
NAPS 1.0267 0.9618 0.9344 0.9205 0.8907 0.7551 0.7041 6.48%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.33 1.36 1.36 1.64 1.19 1.17 1.17 -
P/RPS 11.19 17.32 10.81 13.30 11.27 11.50 11.47 -0.41%
P/EPS 34.98 85.16 37.43 50.64 40.53 48.15 47.76 -5.05%
EY 2.86 1.17 2.67 1.97 2.47 2.08 2.09 5.36%
DY 3.38 1.47 1.84 2.13 2.94 2.78 2.78 3.30%
P/NAPS 0.86 0.93 0.95 1.16 0.86 0.84 0.81 1.00%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 16/11/22 18/11/21 19/11/20 19/11/19 13/11/18 16/11/17 10/11/16 -
Price 1.42 1.37 1.39 1.73 1.18 1.20 1.16 -
P/RPS 11.95 17.45 11.05 14.03 11.18 11.79 11.37 0.83%
P/EPS 37.35 85.79 38.26 53.42 40.18 49.38 47.35 -3.87%
EY 2.68 1.17 2.61 1.87 2.49 2.03 2.11 4.06%
DY 3.17 1.46 1.80 2.02 2.97 2.71 2.80 2.08%
P/NAPS 0.92 0.93 0.97 1.23 0.86 0.86 0.80 2.35%

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