[ELKDESA] YoY TTM Result on 30-Jun-2018 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 11.65%
YoY- 28.35%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 144,723 143,180 129,765 107,378 98,065 72,147 57,741 16.53%
PBT 50,220 38,248 45,367 39,157 29,981 26,280 25,710 11.79%
Tax -11,209 -10,337 -11,247 -10,213 -7,430 -6,916 -6,690 8.97%
NP 39,011 27,911 34,120 28,944 22,551 19,364 19,020 12.70%
-
NP to SH 39,011 27,911 34,120 28,944 22,551 19,364 19,020 12.70%
-
Tax Rate 22.32% 27.03% 24.79% 26.08% 24.78% 26.32% 26.02% -
Total Cost 105,712 115,269 95,645 78,434 75,514 52,783 38,721 18.20%
-
Net Worth 431,207 416,006 408,939 400,122 336,666 286,956 254,948 9.14%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 21,547 21,534 20,639 17,967 15,231 11,363 9,376 14.86%
Div Payout % 55.23% 77.16% 60.49% 62.08% 67.54% 58.68% 49.30% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 431,207 416,006 408,939 400,122 336,666 286,956 254,948 9.14%
NOSH 297,567 297,159 296,471 305,486 230,593 183,946 124,974 15.54%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 26.96% 19.49% 26.29% 26.96% 23.00% 26.84% 32.94% -
ROE 9.05% 6.71% 8.34% 7.23% 6.70% 6.75% 7.46% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 48.67 48.18 43.79 37.30 42.53 39.22 46.20 0.87%
EPS 13.12 9.39 11.51 10.05 9.78 10.53 15.22 -2.44%
DPS 7.25 7.25 7.00 6.24 6.61 6.18 7.50 -0.56%
NAPS 1.45 1.40 1.38 1.39 1.46 1.56 2.04 -5.52%
Adjusted Per Share Value based on latest NOSH - 305,486
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 31.82 31.48 28.53 23.61 21.56 15.86 12.70 16.52%
EPS 8.58 6.14 7.50 6.36 4.96 4.26 4.18 12.72%
DPS 4.74 4.73 4.54 3.95 3.35 2.50 2.06 14.88%
NAPS 0.9481 0.9147 0.8991 0.8798 0.7402 0.6309 0.5606 9.14%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.35 1.33 1.52 1.16 1.22 1.21 1.42 -
P/RPS 2.77 2.76 3.47 3.11 2.87 3.09 3.07 -1.69%
P/EPS 10.29 14.16 13.20 11.54 12.48 11.49 9.33 1.64%
EY 9.72 7.06 7.58 8.67 8.02 8.70 10.72 -1.61%
DY 5.37 5.45 4.61 5.38 5.41 5.11 5.28 0.28%
P/NAPS 0.93 0.95 1.10 0.83 0.84 0.78 0.70 4.84%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 13/08/20 22/08/19 16/08/18 18/08/17 26/08/16 24/08/15 -
Price 1.34 1.44 1.66 1.19 1.16 1.21 1.37 -
P/RPS 2.75 2.99 3.79 3.19 2.73 3.09 2.97 -1.27%
P/EPS 10.21 15.33 14.42 11.83 11.86 11.49 9.00 2.12%
EY 9.79 6.52 6.94 8.45 8.43 8.70 11.11 -2.08%
DY 5.41 5.03 4.22 5.25 5.69 5.11 5.47 -0.18%
P/NAPS 0.92 1.03 1.20 0.86 0.79 0.78 0.67 5.42%

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