[ELKDESA] YoY TTM Result on 31-Mar-2019 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 1.86%
YoY- 26.98%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 128,894 143,752 147,970 123,395 104,127 94,488 64,167 12.32%
PBT 34,894 46,317 47,523 43,805 35,335 30,566 25,323 5.48%
Tax -9,120 -9,976 -12,634 -10,889 -9,412 -7,565 -6,535 5.70%
NP 25,774 36,341 34,889 32,916 25,923 23,001 18,788 5.40%
-
NP to SH 25,774 36,341 34,889 32,916 25,923 23,001 18,788 5.40%
-
Tax Rate 26.14% 21.54% 26.59% 24.86% 26.64% 24.75% 25.81% -
Total Cost 103,120 107,411 113,081 90,479 78,204 71,487 45,379 14.65%
-
Net Worth 446,397 442,862 424,919 411,643 396,960 333,655 323,106 5.53%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 15,623 21,547 21,534 20,639 17,967 15,231 11,363 5.44%
Div Payout % 60.62% 59.29% 61.72% 62.70% 69.31% 66.22% 60.48% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 446,397 442,862 424,919 411,643 396,960 333,655 323,106 5.53%
NOSH 297,619 297,238 297,146 308,978 298,417 230,107 175,601 9.18%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 20.00% 25.28% 23.58% 26.68% 24.90% 24.34% 29.28% -
ROE 5.77% 8.21% 8.21% 8.00% 6.53% 6.89% 5.81% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 43.31 48.36 49.80 41.67 36.46 41.06 36.54 2.87%
EPS 8.66 12.23 11.74 11.11 9.08 10.00 10.70 -3.46%
DPS 5.25 7.25 7.25 6.97 6.29 6.62 6.47 -3.42%
NAPS 1.50 1.49 1.43 1.39 1.39 1.45 1.84 -3.34%
Adjusted Per Share Value based on latest NOSH - 308,978
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 28.34 31.61 32.53 27.13 22.89 20.78 14.11 12.31%
EPS 5.67 7.99 7.67 7.24 5.70 5.06 4.13 5.42%
DPS 3.44 4.74 4.73 4.54 3.95 3.35 2.50 5.46%
NAPS 0.9815 0.9737 0.9343 0.9051 0.8728 0.7336 0.7104 5.53%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.33 1.37 1.16 1.39 1.19 1.17 1.25 -
P/RPS 3.07 2.83 2.33 3.34 3.26 2.85 3.42 -1.78%
P/EPS 15.36 11.20 9.88 12.51 13.11 11.70 11.68 4.66%
EY 6.51 8.92 10.12 8.00 7.63 8.54 8.56 -4.45%
DY 3.95 5.29 6.25 5.01 5.29 5.66 5.18 -4.41%
P/NAPS 0.89 0.92 0.81 1.00 0.86 0.81 0.68 4.58%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 20/05/22 20/05/21 09/06/20 21/05/19 24/05/18 18/05/17 20/05/16 -
Price 1.28 1.37 1.42 1.38 1.16 1.19 1.25 -
P/RPS 2.96 2.83 2.85 3.31 3.18 2.90 3.42 -2.37%
P/EPS 14.78 11.20 12.09 12.42 12.78 11.91 11.68 3.99%
EY 6.77 8.92 8.27 8.05 7.83 8.40 8.56 -3.83%
DY 4.10 5.29 5.11 5.05 5.42 5.56 5.18 -3.82%
P/NAPS 0.85 0.92 0.99 0.99 0.83 0.82 0.68 3.78%

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