[ELKDESA] YoY TTM Result on 30-Sep-2016 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
10-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 7.11%
YoY- 9.44%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 135,394 113,409 100,504 79,441 58,086 54,483 43,194 20.96%
PBT 46,606 42,657 30,803 28,182 25,533 22,636 19,518 15.60%
Tax -11,490 -11,054 -7,702 -7,441 -6,581 -6,101 -5,644 12.57%
NP 35,116 31,603 23,101 20,741 18,952 16,535 13,874 16.73%
-
NP to SH 35,116 31,603 23,101 20,741 18,952 16,535 13,874 16.73%
-
Tax Rate 24.65% 25.91% 25.00% 26.40% 25.77% 26.95% 28.92% -
Total Cost 100,278 81,806 77,403 58,700 39,134 37,948 29,320 22.73%
-
Net Worth 418,647 405,100 343,432 320,242 261,096 250,121 159,860 17.39%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 20,757 20,269 16,026 18,541 9,376 9,362 8,131 16.89%
Div Payout % 59.11% 64.14% 69.37% 89.40% 49.48% 56.62% 58.61% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 418,647 405,100 343,432 320,242 261,096 250,121 159,860 17.39%
NOSH 297,023 306,890 245,308 220,857 123,742 125,060 124,890 15.52%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 25.94% 27.87% 22.99% 26.11% 32.63% 30.35% 32.12% -
ROE 8.39% 7.80% 6.73% 6.48% 7.26% 6.61% 8.68% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 45.60 38.63 40.97 35.97 46.94 43.57 34.59 4.71%
EPS 11.83 10.77 9.42 9.39 15.32 13.22 11.11 1.05%
DPS 7.00 6.90 6.53 8.40 7.50 7.50 6.51 1.21%
NAPS 1.41 1.38 1.40 1.45 2.11 2.00 1.28 1.62%
Adjusted Per Share Value based on latest NOSH - 220,857
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 29.77 24.94 22.10 17.47 12.77 11.98 9.50 20.95%
EPS 7.72 6.95 5.08 4.56 4.17 3.64 3.05 16.73%
DPS 4.56 4.46 3.52 4.08 2.06 2.06 1.79 16.85%
NAPS 0.9205 0.8907 0.7551 0.7041 0.5741 0.55 0.3515 17.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.64 1.19 1.17 1.17 1.26 1.52 1.40 -
P/RPS 3.60 3.08 2.86 3.25 2.68 3.49 4.05 -1.94%
P/EPS 13.87 11.05 12.42 12.46 8.23 11.50 12.60 1.61%
EY 7.21 9.05 8.05 8.03 12.16 8.70 7.93 -1.57%
DY 4.27 5.80 5.58 7.18 5.95 4.93 4.65 -1.41%
P/NAPS 1.16 0.86 0.84 0.81 0.60 0.76 1.09 1.04%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 13/11/18 16/11/17 10/11/16 13/11/15 13/11/14 28/11/13 -
Price 1.73 1.18 1.20 1.16 1.26 1.50 1.50 -
P/RPS 3.79 3.05 2.93 3.22 2.68 3.44 4.34 -2.23%
P/EPS 14.63 10.96 12.74 12.35 8.23 11.35 13.50 1.34%
EY 6.84 9.12 7.85 8.10 12.16 8.81 7.41 -1.32%
DY 4.05 5.85 5.44 7.24 5.95 5.00 4.34 -1.14%
P/NAPS 1.23 0.86 0.86 0.80 0.60 0.75 1.17 0.83%

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