[ELKDESA] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 118.06%
YoY- 0.93%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 28,822 104,127 76,431 50,535 25,571 94,489 69,639 -44.55%
PBT 10,721 35,336 24,534 14,989 6,899 30,567 22,357 -38.81%
Tax -2,650 -9,412 -6,520 -3,977 -1,849 -7,566 -5,776 -40.59%
NP 8,071 25,924 18,014 11,012 5,050 23,001 16,581 -38.20%
-
NP to SH 8,071 25,924 18,014 11,012 5,050 23,001 16,581 -38.20%
-
Tax Rate 24.72% 26.64% 26.58% 26.53% 26.80% 24.75% 25.84% -
Total Cost 20,751 78,203 58,417 39,523 20,521 71,488 53,058 -46.61%
-
Net Worth 400,122 396,960 387,580 333,696 336,666 312,865 303,003 20.42%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 19,276 9,262 7,746 - 14,564 6,838 -
Div Payout % - 74.36% 51.42% 70.35% - 63.32% 41.24% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 400,122 396,960 387,580 333,696 336,666 312,865 303,003 20.42%
NOSH 305,486 298,417 298,405 238,354 230,593 215,769 210,418 28.30%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 28.00% 24.90% 23.57% 21.79% 19.75% 24.34% 23.81% -
ROE 2.02% 6.53% 4.65% 3.30% 1.50% 7.35% 5.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.01 36.46 26.82 21.20 11.09 43.79 33.10 -55.04%
EPS 2.80 9.91 7.10 4.62 2.19 10.66 7.88 -49.92%
DPS 0.00 6.75 3.25 3.25 0.00 6.75 3.25 -
NAPS 1.39 1.39 1.36 1.40 1.46 1.45 1.44 -2.33%
Adjusted Per Share Value based on latest NOSH - 245,308
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.34 22.89 16.81 11.11 5.62 20.78 15.31 -44.53%
EPS 1.77 5.70 3.96 2.42 1.11 5.06 3.65 -38.35%
DPS 0.00 4.24 2.04 1.70 0.00 3.20 1.50 -
NAPS 0.8798 0.8728 0.8522 0.7337 0.7402 0.6879 0.6662 20.43%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.16 1.19 1.19 1.17 1.22 1.17 1.17 -
P/RPS 11.59 3.26 4.44 5.52 11.00 2.67 3.54 120.96%
P/EPS 41.37 13.11 18.83 25.32 55.71 10.98 14.85 98.36%
EY 2.42 7.63 5.31 3.95 1.80 9.11 6.74 -49.57%
DY 0.00 5.67 2.73 2.78 0.00 5.77 2.78 -
P/NAPS 0.83 0.86 0.88 0.84 0.84 0.81 0.81 1.64%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 24/05/18 22/02/18 16/11/17 18/08/17 18/05/17 16/02/17 -
Price 1.19 1.16 1.15 1.20 1.16 1.19 1.15 -
P/RPS 11.89 3.18 4.29 5.66 10.46 2.72 3.47 127.79%
P/EPS 42.44 12.78 18.19 25.97 52.97 11.16 14.59 104.17%
EY 2.36 7.83 5.50 3.85 1.89 8.96 6.85 -50.95%
DY 0.00 5.82 2.83 2.71 0.00 5.67 2.83 -
P/NAPS 0.86 0.83 0.85 0.86 0.79 0.82 0.80 4.95%

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