[ELKDESA] QoQ Quarter Result on 30-Jun-2020 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -65.02%
YoY- -75.23%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 38,751 37,205 37,394 30,402 37,500 38,654 36,624 3.83%
PBT 17,535 12,390 13,384 3,008 9,160 13,251 12,829 23.13%
Tax -3,372 -3,306 -2,587 -711 -2,594 -3,819 -3,213 3.26%
NP 14,163 9,084 10,797 2,297 6,566 9,432 9,616 29.42%
-
NP to SH 14,163 9,084 10,797 2,297 6,566 9,432 9,616 29.42%
-
Tax Rate 19.23% 26.68% 19.33% 23.64% 28.32% 28.82% 25.04% -
Total Cost 24,588 28,121 26,597 28,105 30,934 29,222 27,008 -6.06%
-
Net Worth 442,862 427,959 424,961 416,006 424,919 418,928 418,647 3.81%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 14,118 - 7,429 - 11,142 - 10,391 22.64%
Div Payout % 99.68% - 68.81% - 169.71% - 108.07% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 442,862 427,959 424,961 416,006 424,919 418,928 418,647 3.81%
NOSH 297,238 297,211 297,186 297,159 297,146 297,146 297,023 0.04%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 36.55% 24.42% 28.87% 7.56% 17.51% 24.40% 26.26% -
ROE 3.20% 2.12% 2.54% 0.55% 1.55% 2.25% 2.30% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 13.04 12.52 12.58 10.23 12.62 13.01 12.33 3.79%
EPS 4.77 3.06 3.63 0.77 2.21 3.17 3.24 29.38%
DPS 4.75 0.00 2.50 0.00 3.75 0.00 3.50 22.55%
NAPS 1.49 1.44 1.43 1.40 1.43 1.41 1.41 3.74%
Adjusted Per Share Value based on latest NOSH - 297,159
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 8.52 8.18 8.22 6.68 8.25 8.50 8.05 3.85%
EPS 3.11 2.00 2.37 0.51 1.44 2.07 2.11 29.48%
DPS 3.10 0.00 1.63 0.00 2.45 0.00 2.28 22.70%
NAPS 0.9737 0.941 0.9344 0.9147 0.9343 0.9211 0.9205 3.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.37 1.45 1.36 1.33 1.16 1.65 1.64 -
P/RPS 10.51 11.58 10.81 13.00 9.19 12.68 13.30 -14.51%
P/EPS 28.75 47.44 37.43 172.05 52.50 51.98 50.64 -31.41%
EY 3.48 2.11 2.67 0.58 1.90 1.92 1.97 46.08%
DY 3.47 0.00 1.84 0.00 3.23 0.00 2.13 38.41%
P/NAPS 0.92 1.01 0.95 0.95 0.81 1.17 1.16 -14.30%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 18/02/21 19/11/20 13/08/20 09/06/20 18/02/20 19/11/19 -
Price 1.37 1.42 1.39 1.44 1.42 1.67 1.73 -
P/RPS 10.51 11.34 11.05 14.07 11.25 12.84 14.03 -17.50%
P/EPS 28.75 46.46 38.26 186.28 64.26 52.61 53.42 -33.81%
EY 3.48 2.15 2.61 0.54 1.56 1.90 1.87 51.23%
DY 3.47 0.00 1.80 0.00 2.64 0.00 2.02 43.38%
P/NAPS 0.92 0.99 0.97 1.03 0.99 1.18 1.23 -17.58%

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