[ELKDESA] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 52.01%
YoY- -3.5%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,383 12,326 11,863 10,819 10,473 10,039 10,177 20.04%
PBT 5,478 5,312 5,411 6,230 4,420 3,457 5,174 3.88%
Tax -1,683 -1,374 -1,402 -1,571 -1,355 -1,316 -1,335 16.71%
NP 3,795 3,938 4,009 4,659 3,065 2,141 3,839 -0.76%
-
NP to SH 3,795 3,938 4,009 4,659 3,065 2,141 3,839 -0.76%
-
Tax Rate 30.72% 25.87% 25.91% 25.22% 30.66% 38.07% 25.80% -
Total Cost 9,588 8,388 7,854 6,160 7,408 7,898 6,338 31.81%
-
Net Worth 167,279 163,770 159,860 163,627 158,879 129,915 125,967 20.83%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 9,362 - - - 8,131 - - -
Div Payout % 246.71% - - - 265.31% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 167,279 163,770 159,860 163,627 158,879 129,915 125,967 20.83%
NOSH 124,835 125,015 124,890 124,906 125,102 103,932 49,986 84.17%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 28.36% 31.95% 33.79% 43.06% 29.27% 21.33% 37.72% -
ROE 2.27% 2.40% 2.51% 2.85% 1.93% 1.65% 3.05% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.72 9.86 9.50 8.66 8.37 9.66 20.36 -34.82%
EPS 3.04 3.15 3.21 3.73 2.45 2.06 7.68 -46.11%
DPS 7.50 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.34 1.31 1.28 1.31 1.27 1.25 2.52 -34.39%
Adjusted Per Share Value based on latest NOSH - 124,906
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.94 2.71 2.61 2.38 2.30 2.21 2.24 19.89%
EPS 0.83 0.87 0.88 1.02 0.67 0.47 0.84 -0.79%
DPS 2.06 0.00 0.00 0.00 1.79 0.00 0.00 -
NAPS 0.3678 0.3601 0.3515 0.3598 0.3493 0.2856 0.277 20.82%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 - -
Price 1.36 1.53 1.40 1.34 1.27 1.23 0.00 -
P/RPS 12.69 15.52 14.74 15.47 15.17 12.73 0.00 -
P/EPS 44.74 48.57 43.61 35.92 51.84 59.71 0.00 -
EY 2.24 2.06 2.29 2.78 1.93 1.67 0.00 -
DY 5.51 0.00 0.00 0.00 5.12 0.00 0.00 -
P/NAPS 1.01 1.17 1.09 1.02 1.00 0.98 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 13/02/14 28/11/13 27/08/13 29/05/13 25/02/13 13/12/12 -
Price 1.46 1.53 1.50 1.39 1.35 1.24 0.00 -
P/RPS 13.62 15.52 15.79 16.05 16.13 12.84 0.00 -
P/EPS 48.03 48.57 46.73 37.27 55.10 60.19 0.00 -
EY 2.08 2.06 2.14 2.68 1.81 1.66 0.00 -
DY 5.14 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 1.09 1.17 1.17 1.06 1.06 0.99 0.00 -

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