[ELKDESA] QoQ Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
13-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 106.8%
YoY- 51.57%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 35,192 123,394 90,930 59,816 28,822 104,127 76,431 -40.45%
PBT 12,283 43,806 32,387 22,311 10,721 35,336 24,534 -37.02%
Tax -3,008 -10,890 -7,983 -5,620 -2,650 -9,412 -6,520 -40.37%
NP 9,275 32,916 24,404 16,691 8,071 25,924 18,014 -35.83%
-
NP to SH 9,275 32,916 24,404 16,691 8,071 25,924 18,014 -35.83%
-
Tax Rate 24.49% 24.86% 24.65% 25.19% 24.72% 26.64% 26.58% -
Total Cost 25,917 90,478 66,526 43,125 20,751 78,203 58,417 -41.91%
-
Net Worth 408,939 411,643 401,953 405,100 400,122 396,960 387,580 3.65%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 20,730 10,344 10,274 - 19,276 9,262 -
Div Payout % - 62.98% 42.39% 61.56% - 74.36% 51.42% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 408,939 411,643 401,953 405,100 400,122 396,960 387,580 3.65%
NOSH 296,471 308,978 308,964 306,890 305,486 298,417 298,405 -0.43%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 26.36% 26.68% 26.84% 27.90% 28.00% 24.90% 23.57% -
ROE 2.27% 8.00% 6.07% 4.12% 2.02% 6.53% 4.65% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 11.88 41.67 30.77 20.38 10.01 36.46 26.82 -41.97%
EPS 3.13 11.22 8.35 5.74 2.80 9.91 7.10 -42.16%
DPS 0.00 7.00 3.50 3.50 0.00 6.75 3.25 -
NAPS 1.38 1.39 1.36 1.38 1.39 1.39 1.36 0.98%
Adjusted Per Share Value based on latest NOSH - 306,890
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.74 27.13 19.99 13.15 6.34 22.89 16.81 -40.45%
EPS 2.04 7.24 5.37 3.67 1.77 5.70 3.96 -35.81%
DPS 0.00 4.56 2.27 2.26 0.00 4.24 2.04 -
NAPS 0.8991 0.9051 0.8838 0.8907 0.8798 0.8728 0.8522 3.64%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.52 1.39 1.20 1.19 1.16 1.19 1.19 -
P/RPS 12.80 3.34 3.90 5.84 11.59 3.26 4.44 102.95%
P/EPS 48.56 12.51 14.53 20.93 41.37 13.11 18.83 88.38%
EY 2.06 8.00 6.88 4.78 2.42 7.63 5.31 -46.89%
DY 0.00 5.04 2.92 2.94 0.00 5.67 2.73 -
P/NAPS 1.10 1.00 0.88 0.86 0.83 0.86 0.88 16.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 21/05/19 21/02/19 13/11/18 16/08/18 24/05/18 22/02/18 -
Price 1.66 1.38 1.34 1.18 1.19 1.16 1.15 -
P/RPS 13.98 3.31 4.36 5.79 11.89 3.18 4.29 120.27%
P/EPS 53.04 12.42 16.23 20.75 42.44 12.78 18.19 104.50%
EY 1.89 8.05 6.16 4.82 2.36 7.83 5.50 -51.03%
DY 0.00 5.07 2.61 2.97 0.00 5.82 2.83 -
P/NAPS 1.20 0.99 0.99 0.86 0.86 0.83 0.85 25.92%

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