[ELKDESA] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 23.85%
YoY- 0.88%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 14,487 14,354 14,886 13,888 13,383 12,326 11,863 14.26%
PBT 7,167 6,473 5,543 6,303 5,478 5,312 5,411 20.62%
Tax -2,016 -1,630 -1,441 -1,603 -1,683 -1,374 -1,402 27.42%
NP 5,151 4,843 4,102 4,700 3,795 3,938 4,009 18.20%
-
NP to SH 5,151 4,843 4,102 4,700 3,795 3,938 4,009 18.20%
-
Tax Rate 28.13% 25.18% 26.00% 25.43% 30.72% 25.87% 25.91% -
Total Cost 9,336 9,511 10,784 9,188 9,588 8,388 7,854 12.22%
-
Net Worth 260,050 255,289 250,121 254,999 167,279 163,770 159,860 38.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 9,376 - - - 9,362 - - -
Div Payout % 182.04% - - - 246.71% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 260,050 255,289 250,121 254,999 167,279 163,770 159,860 38.35%
NOSH 125,024 125,142 125,060 125,000 124,835 125,015 124,890 0.07%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 35.56% 33.74% 27.56% 33.84% 28.36% 31.95% 33.79% -
ROE 1.98% 1.90% 1.64% 1.84% 2.27% 2.40% 2.51% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.59 11.47 11.90 11.11 10.72 9.86 9.50 14.18%
EPS 4.12 3.87 3.28 3.76 3.04 3.15 3.21 18.12%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 2.08 2.04 2.00 2.04 1.34 1.31 1.28 38.26%
Adjusted Per Share Value based on latest NOSH - 125,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.19 3.16 3.27 3.05 2.94 2.71 2.61 14.32%
EPS 1.13 1.06 0.90 1.03 0.83 0.87 0.88 18.15%
DPS 2.06 0.00 0.00 0.00 2.06 0.00 0.00 -
NAPS 0.5718 0.5613 0.55 0.5607 0.3678 0.3601 0.3515 38.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.39 1.42 1.52 1.53 1.36 1.53 1.40 -
P/RPS 12.00 12.38 12.77 13.77 12.69 15.52 14.74 -12.82%
P/EPS 33.74 36.69 46.34 40.69 44.74 48.57 43.61 -15.73%
EY 2.96 2.73 2.16 2.46 2.24 2.06 2.29 18.67%
DY 5.40 0.00 0.00 0.00 5.51 0.00 0.00 -
P/NAPS 0.67 0.70 0.76 0.75 1.01 1.17 1.09 -27.72%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 12/02/15 13/11/14 20/08/14 21/05/14 13/02/14 28/11/13 -
Price 1.46 1.44 1.50 1.63 1.46 1.53 1.50 -
P/RPS 12.60 12.55 12.60 14.67 13.62 15.52 15.79 -13.98%
P/EPS 35.44 37.21 45.73 43.35 48.03 48.57 46.73 -16.85%
EY 2.82 2.69 2.19 2.31 2.08 2.06 2.14 20.21%
DY 5.14 0.00 0.00 0.00 5.14 0.00 0.00 -
P/NAPS 0.70 0.71 0.75 0.80 1.09 1.17 1.17 -29.01%

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