[ELKDESA] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -1.77%
YoY- 83.93%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 14,886 13,888 13,383 12,326 11,863 10,819 10,473 26.38%
PBT 5,543 6,303 5,478 5,312 5,411 6,230 4,420 16.27%
Tax -1,441 -1,603 -1,683 -1,374 -1,402 -1,571 -1,355 4.18%
NP 4,102 4,700 3,795 3,938 4,009 4,659 3,065 21.42%
-
NP to SH 4,102 4,700 3,795 3,938 4,009 4,659 3,065 21.42%
-
Tax Rate 26.00% 25.43% 30.72% 25.87% 25.91% 25.22% 30.66% -
Total Cost 10,784 9,188 9,588 8,388 7,854 6,160 7,408 28.41%
-
Net Worth 250,121 254,999 167,279 163,770 159,860 163,627 158,879 35.29%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 9,362 - - - 8,131 -
Div Payout % - - 246.71% - - - 265.31% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 250,121 254,999 167,279 163,770 159,860 163,627 158,879 35.29%
NOSH 125,060 125,000 124,835 125,015 124,890 124,906 125,102 -0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.56% 33.84% 28.36% 31.95% 33.79% 43.06% 29.27% -
ROE 1.64% 1.84% 2.27% 2.40% 2.51% 2.85% 1.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.90 11.11 10.72 9.86 9.50 8.66 8.37 26.41%
EPS 3.28 3.76 3.04 3.15 3.21 3.73 2.45 21.44%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 6.50 -
NAPS 2.00 2.04 1.34 1.31 1.28 1.31 1.27 35.32%
Adjusted Per Share Value based on latest NOSH - 125,015
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.27 3.05 2.94 2.71 2.61 2.38 2.30 26.41%
EPS 0.90 1.03 0.83 0.87 0.88 1.02 0.67 21.72%
DPS 0.00 0.00 2.06 0.00 0.00 0.00 1.79 -
NAPS 0.55 0.5607 0.3678 0.3601 0.3515 0.3598 0.3493 35.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.52 1.53 1.36 1.53 1.40 1.34 1.27 -
P/RPS 12.77 13.77 12.69 15.52 14.74 15.47 15.17 -10.83%
P/EPS 46.34 40.69 44.74 48.57 43.61 35.92 51.84 -7.19%
EY 2.16 2.46 2.24 2.06 2.29 2.78 1.93 7.78%
DY 0.00 0.00 5.51 0.00 0.00 0.00 5.12 -
P/NAPS 0.76 0.75 1.01 1.17 1.09 1.02 1.00 -16.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 20/08/14 21/05/14 13/02/14 28/11/13 27/08/13 29/05/13 -
Price 1.50 1.63 1.46 1.53 1.50 1.39 1.35 -
P/RPS 12.60 14.67 13.62 15.52 15.79 16.05 16.13 -15.16%
P/EPS 45.73 43.35 48.03 48.57 46.73 37.27 55.10 -11.67%
EY 2.19 2.31 2.08 2.06 2.14 2.68 1.81 13.53%
DY 0.00 0.00 5.14 0.00 0.00 0.00 4.81 -
P/NAPS 0.75 0.80 1.09 1.17 1.17 1.06 1.06 -20.58%

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