[ELKDESA] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 1.19%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 107,378 98,065 72,147 57,741 51,460 41,508 39,562 18.09%
PBT 39,157 29,981 26,280 25,710 22,504 19,281 22,299 9.83%
Tax -10,213 -7,430 -6,916 -6,690 -6,062 -5,577 -5,785 9.93%
NP 28,944 22,551 19,364 19,020 16,442 13,704 16,514 9.79%
-
NP to SH 28,944 22,551 19,364 19,020 16,442 13,704 16,514 9.79%
-
Tax Rate 26.08% 24.78% 26.32% 26.02% 26.94% 28.92% 25.94% -
Total Cost 78,434 75,514 52,783 38,721 35,018 27,804 23,048 22.63%
-
Net Worth 400,122 336,666 286,956 254,948 254,999 163,627 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 17,967 15,231 11,363 9,376 9,362 8,131 - -
Div Payout % 62.08% 67.54% 58.68% 49.30% 56.94% 59.34% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 400,122 336,666 286,956 254,948 254,999 163,627 0 -
NOSH 305,486 230,593 183,946 124,974 125,000 124,906 99,958 20.45%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 26.96% 23.00% 26.84% 32.94% 31.95% 33.02% 41.74% -
ROE 7.23% 6.70% 6.75% 7.46% 6.45% 8.38% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.30 42.53 39.22 46.20 41.17 33.23 39.58 -0.98%
EPS 10.05 9.78 10.53 15.22 13.15 10.97 16.52 -7.94%
DPS 6.24 6.61 6.18 7.50 7.50 6.51 0.00 -
NAPS 1.39 1.46 1.56 2.04 2.04 1.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 124,974
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 23.61 21.56 15.86 12.70 11.31 9.13 8.70 18.09%
EPS 6.36 4.96 4.26 4.18 3.62 3.01 3.63 9.79%
DPS 3.95 3.35 2.50 2.06 2.06 1.79 0.00 -
NAPS 0.8798 0.7402 0.6309 0.5606 0.5607 0.3598 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 1.16 1.22 1.21 1.42 1.53 1.34 0.00 -
P/RPS 3.11 2.87 3.09 3.07 3.72 4.03 0.00 -
P/EPS 11.54 12.48 11.49 9.33 11.63 12.21 0.00 -
EY 8.67 8.02 8.70 10.72 8.60 8.19 0.00 -
DY 5.38 5.41 5.11 5.28 4.90 4.86 0.00 -
P/NAPS 0.83 0.84 0.78 0.70 0.75 1.02 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 18/08/17 26/08/16 24/08/15 20/08/14 27/08/13 - -
Price 1.19 1.16 1.21 1.37 1.63 1.39 0.00 -
P/RPS 3.19 2.73 3.09 2.97 3.96 4.18 0.00 -
P/EPS 11.83 11.86 11.49 9.00 12.39 12.67 0.00 -
EY 8.45 8.43 8.70 11.11 8.07 7.89 0.00 -
DY 5.25 5.69 5.11 5.47 4.60 4.68 0.00 -
P/NAPS 0.86 0.79 0.78 0.67 0.80 1.06 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