[ELKDESA] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 1.83%
YoY- 13.17%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 121,608 147,970 147,293 143,632 140,768 123,394 121,240 0.20%
PBT 12,032 47,523 51,150 50,224 49,132 43,806 43,182 -57.37%
Tax -2,844 -12,634 -13,388 -12,444 -12,032 -10,890 -10,644 -58.54%
NP 9,188 34,889 37,762 37,780 37,100 32,916 32,538 -56.99%
-
NP to SH 9,188 34,889 37,762 37,780 37,100 32,916 32,538 -56.99%
-
Tax Rate 23.64% 26.59% 26.17% 24.78% 24.49% 24.86% 24.65% -
Total Cost 112,420 113,081 109,530 105,852 103,668 90,478 88,701 17.13%
-
Net Worth 416,006 424,919 418,928 418,647 408,939 411,643 401,953 2.31%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 21,543 13,865 20,783 - 20,730 13,792 -
Div Payout % - 61.75% 36.72% 55.01% - 62.98% 42.39% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 416,006 424,919 418,928 418,647 408,939 411,643 401,953 2.31%
NOSH 297,159 297,146 297,146 297,023 296,471 308,978 308,964 -2.56%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.56% 23.58% 25.64% 26.30% 26.36% 26.68% 26.84% -
ROE 2.21% 8.21% 9.01% 9.02% 9.07% 8.00% 8.10% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 40.93 49.80 49.57 48.38 47.50 41.67 41.02 -0.14%
EPS 3.08 11.75 12.72 12.74 12.52 11.22 11.13 -57.56%
DPS 0.00 7.25 4.67 7.00 0.00 7.00 4.67 -
NAPS 1.40 1.43 1.41 1.41 1.38 1.39 1.36 1.95%
Adjusted Per Share Value based on latest NOSH - 297,023
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 26.74 32.53 32.39 31.58 30.95 27.13 26.66 0.20%
EPS 2.02 7.67 8.30 8.31 8.16 7.24 7.15 -56.97%
DPS 0.00 4.74 3.05 4.57 0.00 4.56 3.03 -
NAPS 0.9147 0.9343 0.9211 0.9205 0.8991 0.9051 0.8838 2.31%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.33 1.16 1.65 1.64 1.52 1.39 1.20 -
P/RPS 3.25 2.33 3.33 3.39 3.20 3.34 2.93 7.16%
P/EPS 43.01 9.88 12.98 12.89 12.14 12.51 10.90 149.91%
EY 2.32 10.12 7.70 7.76 8.24 8.00 9.17 -60.03%
DY 0.00 6.25 2.83 4.27 0.00 5.04 3.89 -
P/NAPS 0.95 0.81 1.17 1.16 1.10 1.00 0.88 5.24%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 13/08/20 09/06/20 18/02/20 19/11/19 22/08/19 21/05/19 21/02/19 -
Price 1.44 1.42 1.67 1.73 1.66 1.38 1.34 -
P/RPS 3.52 2.85 3.37 3.58 3.49 3.31 3.27 5.03%
P/EPS 46.57 12.09 13.14 13.60 13.26 12.42 12.17 144.84%
EY 2.15 8.27 7.61 7.36 7.54 8.05 8.22 -59.13%
DY 0.00 5.11 2.79 4.05 0.00 5.07 3.48 -
P/NAPS 1.03 0.99 1.18 1.23 1.20 0.99 0.99 2.67%

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