[ELKDESA] QoQ Quarter Result on 31-Dec-2021 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 121.34%
YoY- 15.79%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 36,038 38,955 35,960 38,199 23,362 31,373 38,751 -4.71%
PBT 15,228 23,374 7,531 14,123 6,329 6,911 17,535 -8.96%
Tax -3,701 -5,780 -1,994 -3,605 -1,577 -1,944 -3,372 6.39%
NP 11,527 17,594 5,537 10,518 4,752 4,967 14,163 -12.81%
-
NP to SH 11,527 17,594 5,537 10,518 4,752 4,967 14,163 -12.81%
-
Tax Rate 24.30% 24.73% 26.48% 25.53% 24.92% 28.13% 19.23% -
Total Cost 24,511 21,361 30,423 27,681 18,610 26,406 24,588 -0.20%
-
Net Worth 466,938 452,510 446,397 443,409 437,429 431,207 442,862 3.58%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 13,644 - 9,671 - 5,951 - 14,118 -2.24%
Div Payout % 118.37% - 174.68% - 125.24% - 99.68% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 466,938 452,510 446,397 443,409 437,429 431,207 442,862 3.58%
NOSH 303,207 303,207 297,619 297,595 297,580 297,567 297,238 1.33%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 31.99% 45.16% 15.40% 27.53% 20.34% 15.83% 36.55% -
ROE 2.47% 3.89% 1.24% 2.37% 1.09% 1.15% 3.20% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.89 12.91 12.08 12.84 7.85 10.55 13.04 -5.96%
EPS 3.80 5.83 1.86 3.53 1.60 1.67 4.77 -14.05%
DPS 4.50 0.00 3.25 0.00 2.00 0.00 4.75 -3.53%
NAPS 1.54 1.50 1.50 1.49 1.47 1.45 1.49 2.22%
Adjusted Per Share Value based on latest NOSH - 297,595
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.92 8.57 7.91 8.40 5.14 6.90 8.52 -4.74%
EPS 2.53 3.87 1.22 2.31 1.04 1.09 3.11 -12.84%
DPS 3.00 0.00 2.13 0.00 1.31 0.00 3.10 -2.16%
NAPS 1.0267 0.9949 0.9815 0.9749 0.9618 0.9481 0.9737 3.59%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.33 1.29 1.33 1.32 1.36 1.35 1.37 -
P/RPS 11.19 9.99 11.01 10.28 17.32 12.80 10.51 4.26%
P/EPS 34.98 22.12 71.48 37.35 85.16 80.83 28.75 13.95%
EY 2.86 4.52 1.40 2.68 1.17 1.24 3.48 -12.25%
DY 3.38 0.00 2.44 0.00 1.47 0.00 3.47 -1.73%
P/NAPS 0.86 0.86 0.89 0.89 0.93 0.93 0.92 -4.39%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 19/08/22 20/05/22 18/02/22 18/11/21 19/08/21 20/05/21 -
Price 1.42 1.35 1.28 1.32 1.37 1.34 1.37 -
P/RPS 11.95 10.45 10.59 10.28 17.45 12.70 10.51 8.92%
P/EPS 37.35 23.15 68.80 37.35 85.79 80.23 28.75 19.04%
EY 2.68 4.32 1.45 2.68 1.17 1.25 3.48 -15.96%
DY 3.17 0.00 2.54 0.00 1.46 0.00 3.47 -5.84%
P/NAPS 0.92 0.90 0.85 0.89 0.93 0.92 0.92 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