[ELKDESA] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
09-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -7.61%
YoY- 5.99%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 140,000 135,590 121,608 147,970 147,293 143,632 140,768 -0.36%
PBT 37,974 32,182 12,032 47,523 51,150 50,224 49,132 -15.71%
Tax -9,812 -8,106 -2,844 -12,634 -13,388 -12,444 -12,032 -12.65%
NP 28,162 24,076 9,188 34,889 37,762 37,780 37,100 -16.71%
-
NP to SH 28,162 24,076 9,188 34,889 37,762 37,780 37,100 -16.71%
-
Tax Rate 25.84% 25.19% 23.64% 26.59% 26.17% 24.78% 24.49% -
Total Cost 111,837 111,514 112,420 113,081 109,530 105,852 103,668 5.16%
-
Net Worth 427,959 424,961 416,006 424,919 418,928 418,647 408,939 3.06%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 9,906 14,858 - 21,543 13,865 20,783 - -
Div Payout % 35.18% 61.72% - 61.75% 36.72% 55.01% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 427,959 424,961 416,006 424,919 418,928 418,647 408,939 3.06%
NOSH 297,211 297,186 297,159 297,146 297,146 297,023 296,471 0.16%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 20.12% 17.76% 7.56% 23.58% 25.64% 26.30% 26.36% -
ROE 6.58% 5.67% 2.21% 8.21% 9.01% 9.02% 9.07% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 47.11 45.63 40.93 49.80 49.57 48.38 47.50 -0.54%
EPS 9.48 8.10 3.08 11.75 12.72 12.74 12.52 -16.85%
DPS 3.33 5.00 0.00 7.25 4.67 7.00 0.00 -
NAPS 1.44 1.43 1.40 1.43 1.41 1.41 1.38 2.86%
Adjusted Per Share Value based on latest NOSH - 297,146
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.78 29.81 26.74 32.53 32.39 31.58 30.95 -0.36%
EPS 6.19 5.29 2.02 7.67 8.30 8.31 8.16 -16.75%
DPS 2.18 3.27 0.00 4.74 3.05 4.57 0.00 -
NAPS 0.941 0.9344 0.9147 0.9343 0.9211 0.9205 0.8991 3.06%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.45 1.36 1.33 1.16 1.65 1.64 1.52 -
P/RPS 3.08 2.98 3.25 2.33 3.33 3.39 3.20 -2.50%
P/EPS 15.30 16.79 43.01 9.88 12.98 12.89 12.14 16.59%
EY 6.54 5.96 2.32 10.12 7.70 7.76 8.24 -14.21%
DY 2.30 3.68 0.00 6.25 2.83 4.27 0.00 -
P/NAPS 1.01 0.95 0.95 0.81 1.17 1.16 1.10 -5.50%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 19/11/20 13/08/20 09/06/20 18/02/20 19/11/19 22/08/19 -
Price 1.42 1.39 1.44 1.42 1.67 1.73 1.66 -
P/RPS 3.01 3.05 3.52 2.85 3.37 3.58 3.49 -9.35%
P/EPS 14.98 17.16 46.57 12.09 13.14 13.60 13.26 8.43%
EY 6.67 5.83 2.15 8.27 7.61 7.36 7.54 -7.81%
DY 2.35 3.60 0.00 5.11 2.79 4.05 0.00 -
P/NAPS 0.99 0.97 1.03 0.99 1.18 1.23 1.20 -11.98%

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