[ELKDESA] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -85.92%
YoY- 116.24%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 128,894 92,934 54,735 31,373 143,751 105,000 67,795 53.53%
PBT 34,894 27,363 13,240 6,911 46,015 28,481 16,091 67.61%
Tax -9,120 -7,126 -3,521 -1,944 -10,730 -7,359 -4,053 71.80%
NP 25,774 20,237 9,719 4,967 35,285 21,122 12,038 66.19%
-
NP to SH 25,774 20,237 9,719 4,967 35,285 21,122 12,038 66.19%
-
Tax Rate 26.14% 26.04% 26.59% 28.13% 23.32% 25.84% 25.19% -
Total Cost 103,120 72,697 45,016 26,406 108,466 83,878 55,757 50.72%
-
Net Worth 446,397 443,409 437,429 431,207 442,862 427,959 424,961 3.33%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 15,623 5,951 5,951 - 21,548 7,429 7,429 64.21%
Div Payout % 60.62% 29.41% 61.23% - 61.07% 35.18% 61.72% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 446,397 443,409 437,429 431,207 442,862 427,959 424,961 3.33%
NOSH 297,619 297,595 297,580 297,567 297,238 297,211 297,186 0.09%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 20.00% 21.78% 17.76% 15.83% 24.55% 20.12% 17.76% -
ROE 5.77% 4.56% 2.22% 1.15% 7.97% 4.94% 2.83% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 43.31 31.23 18.39 10.55 48.36 35.33 22.81 53.39%
EPS 8.66 6.80 3.27 1.67 11.87 7.11 4.05 66.05%
DPS 5.25 2.00 2.00 0.00 7.25 2.50 2.50 64.06%
NAPS 1.50 1.49 1.47 1.45 1.49 1.44 1.43 3.24%
Adjusted Per Share Value based on latest NOSH - 297,567
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 28.34 20.43 12.03 6.90 31.61 23.09 14.91 53.50%
EPS 5.67 4.45 2.14 1.09 7.76 4.64 2.65 66.12%
DPS 3.44 1.31 1.31 0.00 4.74 1.63 1.63 64.60%
NAPS 0.9815 0.9749 0.9618 0.9481 0.9737 0.941 0.9344 3.33%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.33 1.32 1.36 1.35 1.37 1.45 1.36 -
P/RPS 3.07 4.23 7.39 12.80 2.83 4.10 5.96 -35.76%
P/EPS 15.36 19.41 41.64 80.83 11.54 20.40 33.57 -40.65%
EY 6.51 5.15 2.40 1.24 8.67 4.90 2.98 68.44%
DY 3.95 1.52 1.47 0.00 5.29 1.72 1.84 66.49%
P/NAPS 0.89 0.89 0.93 0.93 0.92 1.01 0.95 -4.25%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 18/02/22 18/11/21 19/08/21 20/05/21 18/02/21 19/11/20 -
Price 1.28 1.32 1.37 1.34 1.37 1.42 1.39 -
P/RPS 2.96 4.23 7.45 12.70 2.83 4.02 6.09 -38.20%
P/EPS 14.78 19.41 41.95 80.23 11.54 19.98 34.31 -42.99%
EY 6.77 5.15 2.38 1.25 8.67 5.01 2.91 75.66%
DY 4.10 1.52 1.46 0.00 5.29 1.76 1.80 73.20%
P/NAPS 0.85 0.89 0.93 0.92 0.92 0.99 0.97 -8.43%

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