[ELKDESA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 43.91%
YoY- 12.71%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 90,930 59,816 28,822 104,127 76,431 50,535 25,571 132.43%
PBT 32,387 22,311 10,721 35,336 24,534 14,989 6,899 179.57%
Tax -7,983 -5,620 -2,650 -9,412 -6,520 -3,977 -1,849 164.44%
NP 24,404 16,691 8,071 25,924 18,014 11,012 5,050 185.01%
-
NP to SH 24,404 16,691 8,071 25,924 18,014 11,012 5,050 185.01%
-
Tax Rate 24.65% 25.19% 24.72% 26.64% 26.58% 26.53% 26.80% -
Total Cost 66,526 43,125 20,751 78,203 58,417 39,523 20,521 118.57%
-
Net Worth 401,953 405,100 400,122 396,960 387,580 333,696 336,666 12.50%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 10,344 10,274 - 19,276 9,262 7,746 - -
Div Payout % 42.39% 61.56% - 74.36% 51.42% 70.35% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 401,953 405,100 400,122 396,960 387,580 333,696 336,666 12.50%
NOSH 308,964 306,890 305,486 298,417 298,405 238,354 230,593 21.47%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 26.84% 27.90% 28.00% 24.90% 23.57% 21.79% 19.75% -
ROE 6.07% 4.12% 2.02% 6.53% 4.65% 3.30% 1.50% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.77 20.38 10.01 36.46 26.82 21.20 11.09 97.08%
EPS 8.35 5.74 2.80 9.91 7.10 4.62 2.19 143.46%
DPS 3.50 3.50 0.00 6.75 3.25 3.25 0.00 -
NAPS 1.36 1.38 1.39 1.39 1.36 1.40 1.46 -4.60%
Adjusted Per Share Value based on latest NOSH - 298,417
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.99 13.15 6.34 22.89 16.81 11.11 5.62 132.47%
EPS 5.37 3.67 1.77 5.70 3.96 2.42 1.11 185.22%
DPS 2.27 2.26 0.00 4.24 2.04 1.70 0.00 -
NAPS 0.8838 0.8907 0.8798 0.8728 0.8522 0.7337 0.7402 12.51%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.20 1.19 1.16 1.19 1.19 1.17 1.22 -
P/RPS 3.90 5.84 11.59 3.26 4.44 5.52 11.00 -49.81%
P/EPS 14.53 20.93 41.37 13.11 18.83 25.32 55.71 -59.07%
EY 6.88 4.78 2.42 7.63 5.31 3.95 1.80 143.86%
DY 2.92 2.94 0.00 5.67 2.73 2.78 0.00 -
P/NAPS 0.88 0.86 0.83 0.86 0.88 0.84 0.84 3.14%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 13/11/18 16/08/18 24/05/18 22/02/18 16/11/17 18/08/17 -
Price 1.34 1.18 1.19 1.16 1.15 1.20 1.16 -
P/RPS 4.36 5.79 11.89 3.18 4.29 5.66 10.46 -44.11%
P/EPS 16.23 20.75 42.44 12.78 18.19 25.97 52.97 -54.45%
EY 6.16 4.82 2.36 7.83 5.50 3.85 1.89 119.35%
DY 2.61 2.97 0.00 5.82 2.83 2.71 0.00 -
P/NAPS 0.99 0.86 0.86 0.83 0.85 0.86 0.79 16.18%

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