[ELKDESA] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 18.06%
YoY- 22.98%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 25,896 25,119 17,024 14,354 12,326 10,039 9,707 17.74%
PBT 9,544 7,605 6,223 6,473 5,312 3,457 4,670 12.63%
Tax -2,542 -1,935 -1,503 -1,630 -1,374 -1,316 -1,186 13.53%
NP 7,002 5,670 4,720 4,843 3,938 2,141 3,484 12.32%
-
NP to SH 7,002 5,670 4,720 4,843 3,938 2,141 3,484 12.32%
-
Tax Rate 26.63% 25.44% 24.15% 25.18% 25.87% 38.07% 25.40% -
Total Cost 18,894 19,449 12,304 9,511 8,388 7,898 6,223 20.31%
-
Net Worth 387,580 326,592 295,401 255,289 163,770 129,915 0 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 5,217 - - - - -
Div Payout % - - 110.54% - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 387,580 326,592 295,401 255,289 163,770 129,915 0 -
NOSH 298,405 226,800 160,544 125,142 125,015 103,932 100,114 19.94%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 27.04% 22.57% 27.73% 33.74% 31.95% 21.33% 35.89% -
ROE 1.81% 1.74% 1.60% 1.90% 2.40% 1.65% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.09 11.08 10.60 11.47 9.86 9.66 9.70 -1.07%
EPS 2.46 2.50 2.94 3.87 3.15 2.06 3.48 -5.61%
DPS 0.00 0.00 3.25 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.44 1.84 2.04 1.31 1.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,142
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.69 5.52 3.74 3.16 2.71 2.21 2.13 17.77%
EPS 1.54 1.25 1.04 1.06 0.87 0.47 0.77 12.23%
DPS 0.00 0.00 1.15 0.00 0.00 0.00 0.00 -
NAPS 0.8522 0.7181 0.6495 0.5613 0.3601 0.2856 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 1.19 1.17 1.25 1.42 1.53 1.23 0.00 -
P/RPS 13.10 10.56 11.79 12.38 15.52 12.73 0.00 -
P/EPS 48.43 46.80 42.52 36.69 48.57 59.71 0.00 -
EY 2.06 2.14 2.35 2.73 2.06 1.67 0.00 -
DY 0.00 0.00 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.68 0.70 1.17 0.98 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 16/02/17 18/02/16 12/02/15 13/02/14 25/02/13 - -
Price 1.15 1.15 1.30 1.44 1.53 1.24 0.00 -
P/RPS 12.66 10.38 12.26 12.55 15.52 12.84 0.00 -
P/EPS 46.81 46.00 44.22 37.21 48.57 60.19 0.00 -
EY 2.14 2.17 2.26 2.69 2.06 1.66 0.00 -
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 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