[ELKDESA] QoQ TTM 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- -20.0%

YoY- -18.2%

Quarter Report

ELKDR - FY2021 Q1 ended 30 June 2020.pdf

Latest QR

Upcoming QR

ELKDESA's Result

ELKDESA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
TTM Result
Revenue	143,752	142,501	143,950	143,180	147,970	142,934	135,394	4.07%
YoY %	0.88%	-1.01%	0.54%	-3.24%	3.52%	5.57%	-	-
Horiz. %	106.17%	105.25%	106.32%	105.75%	109.29%	105.57%	100.00%	-
PBT	46,317	37,942	38,803	38,248	47,523	49,782	46,606	-0.41%
YoY %	22.07%	-2.22%	1.45%	-19.52%	-4.54%	6.81%	-	-
Horiz. %	99.38%	81.41%	83.26%	82.07%	101.97%	106.81%	100.00%	-
Tax	-9,976	-9,198	-9,711	-10,337	-12,634	-12,947	-11,490	-8.98%
YoY %	-8.46%	5.28%	6.06%	18.18%	2.42%	-12.68%	-	-
Horiz. %	86.82%	80.05%	84.52%	89.97%	109.96%	112.68%	100.00%	-
NP	36,341	28,744	29,092	27,911	34,889	36,835	35,116	2.31%
YoY %	26.43%	-1.20%	4.23%	-20.00%	-5.28%	4.90%	-	-
Horiz. %	103.49%	81.85%	82.85%	79.48%	99.35%	104.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,341	28,744	29,092	27,911	34,889	36,835	35,116	2.31%
YoY %	26.43%	-1.20%	4.23%	-20.00%	-5.28%	4.90%	-	-
Horiz. %	103.49%	81.85%	82.85%	79.48%	99.35%	104.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.54%	24.24%	25.03%	27.03%	26.59%	26.01%	24.65%	-
YoY %	-11.14%	-3.16%	-7.40%	1.65%	2.23%	5.52%	-	-
Horiz. %	87.38%	98.34%	101.54%	109.66%	107.87%	105.52%	100.00%	-
Total Cost	107,411	113,757	114,858	115,269	113,081	106,099	100,278	4.68%
YoY %	-5.58%	-0.96%	-0.36%	1.93%	6.58%	5.80%	-	-
Horiz. %	107.11%	113.44%	114.54%	114.95%	112.77%	105.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	442,862	427,959	424,961	416,006	424,919	418,928	418,647	3.81%
YoY %	3.48%	0.71%	2.15%	-2.10%	1.43%	0.07%	-	-
Horiz. %	105.78%	102.22%	101.51%	99.37%	101.50%	100.07%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	21,547	18,572	18,572	21,534	21,534	20,757	20,757	2.51%
YoY %	16.02%	0.00%	-13.75%	0.00%	3.74%	0.00%	-	-
Horiz. %	103.81%	89.47%	89.47%	103.74%	103.74%	100.00%	100.00%	-
Div Payout %	59.29%	64.61%	63.84%	77.16%	61.72%	56.35%	59.11%	-
YoY %	-8.23%	1.21%	-17.26%	25.02%	9.53%	-4.67%	-	-
Horiz. %	100.30%	109.30%	108.00%	130.54%	104.42%	95.33%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	442,862	427,959	424,961	416,006	424,919	418,928	418,647	3.81%
YoY %	3.48%	0.71%	2.15%	-2.10%	1.43%	0.07%	-	-
Horiz. %	105.78%	102.22%	101.51%	99.37%	101.50%	100.07%	100.00%	-
NOSH	297,238	297,211	297,186	297,159	297,146	297,146	297,023	0.04%
YoY %	0.01%	0.01%	0.01%	0.00%	0.00%	0.04%	-	-
Horiz. %	100.07%	100.06%	100.05%	100.05%	100.04%	100.04%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	25.28%	20.17%	20.21%	19.49%	23.58%	25.77%	25.94%	-
YoY %	25.33%	-0.20%	3.69%	-17.35%	-8.50%	-0.66%	-	-
Horiz. %	97.46%	77.76%	77.91%	75.13%	90.90%	99.34%	100.00%	-
ROE	8.21%	6.72%	6.85%	6.71%	8.21%	8.79%	8.39%	-
YoY %	22.17%	-1.90%	2.09%	-18.27%	-6.60%	4.77%	-	-
Horiz. %	97.85%	80.10%	81.64%	79.98%	97.85%	104.77%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	48.36	47.95	48.44	48.18	49.80	48.11	45.60	3.99%
YoY %	0.86%	-1.01%	0.54%	-3.25%	3.51%	5.50%	-	-
Horiz. %	106.05%	105.15%	106.23%	105.66%	109.21%	105.50%	100.00%	-
EPS	12.23	9.67	9.79	9.39	11.74	12.40	11.83	2.23%
YoY %	26.47%	-1.23%	4.26%	-20.02%	-5.32%	4.82%	-	-
Horiz. %	103.38%	81.74%	82.76%	79.37%	99.24%	104.82%	100.00%	-
DPS	7.25	6.25	6.25	7.25	7.25	7.00	7.00	2.36%
YoY %	16.00%	0.00%	-13.79%	0.00%	3.57%	0.00%	-	-
Horiz. %	103.57%	89.29%	89.29%	103.57%	103.57%	100.00%	100.00%	-
NAPS	1.49	1.44	1.43	1.40	1.43	1.41	1.41	3.74%
YoY %	3.47%	0.70%	2.14%	-2.10%	1.42%	0.00%	-	-
Horiz. %	105.67%	102.13%	101.42%	99.29%	101.42%	100.00%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 297,159
RPS	31.61	31.33	31.65	31.48	32.53	31.43	29.77	4.07%
YoY %	0.89%	-1.01%	0.54%	-3.23%	3.50%	5.58%	-	-
Horiz. %	106.18%	105.24%	106.32%	105.74%	109.27%	105.58%	100.00%	-
EPS	7.99	6.32	6.40	6.14	7.67	8.10	7.72	2.31%
YoY %	26.42%	-1.25%	4.23%	-19.95%	-5.31%	4.92%	-	-
Horiz. %	103.50%	81.87%	82.90%	79.53%	99.35%	104.92%	100.00%	-
DPS	4.74	4.08	4.08	4.73	4.73	4.56	4.56	2.61%
YoY %	16.18%	0.00%	-13.74%	0.00%	3.73%	0.00%	-	-
Horiz. %	103.95%	89.47%	89.47%	103.73%	103.73%	100.00%	100.00%	-
NAPS	0.9737	0.941	0.9344	0.9147	0.9343	0.9211	0.9205	3.81%
YoY %	3.48%	0.71%	2.15%	-2.10%	1.43%	0.07%	-	-
Horiz. %	105.78%	102.23%	101.51%	99.37%	101.50%	100.07%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
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	2.83	3.02	2.81	2.76	2.33	3.43	3.60	-14.81%
YoY %	-6.29%	7.47%	1.81%	18.45%	-32.07%	-4.72%	-	-
Horiz. %	78.61%	83.89%	78.06%	76.67%	64.72%	95.28%	100.00%	-
P/EPS	11.20	14.99	13.89	14.16	9.88	13.31	13.87	-13.27%
YoY %	-25.28%	7.92%	-1.91%	43.32%	-25.77%	-4.04%	-	-
Horiz. %	80.75%	108.07%	100.14%	102.09%	71.23%	95.96%	100.00%	-
EY	8.92	6.67	7.20	7.06	10.12	7.51	7.21	15.22%
YoY %	33.73%	-7.36%	1.98%	-30.24%	34.75%	4.16%	-	-
Horiz. %	123.72%	92.51%	99.86%	97.92%	140.36%	104.16%	100.00%	-
DY	5.29	4.31	4.60	5.45	6.25	4.24	4.27	15.33%
YoY %	22.74%	-6.30%	-15.60%	-12.80%	47.41%	-0.70%	-	-
Horiz. %	123.89%	100.94%	107.73%	127.63%	146.37%	99.30%	100.00%	-
P/NAPS	0.92	1.01	0.95	0.95	0.81	1.17	1.16	-14.30%
YoY %	-8.91%	6.32%	0.00%	17.28%	-30.77%	0.86%	-	-
Horiz. %	79.31%	87.07%	81.90%	81.90%	69.83%	100.86%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
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	2.83	2.96	2.87	2.99	2.85	3.47	3.79	-17.67%
YoY %	-4.39%	3.14%	-4.01%	4.91%	-17.87%	-8.44%	-	-
Horiz. %	74.67%	78.10%	75.73%	78.89%	75.20%	91.56%	100.00%	-
P/EPS	11.20	14.68	14.20	15.33	12.09	13.47	14.63	-16.30%
YoY %	-23.71%	3.38%	-7.37%	26.80%	-10.24%	-7.93%	-	-
Horiz. %	76.56%	100.34%	97.06%	104.78%	82.64%	92.07%	100.00%	-
EY	8.92	6.81	7.04	6.52	8.27	7.42	6.84	19.34%
YoY %	30.98%	-3.27%	7.98%	-21.16%	11.46%	8.48%	-	-
Horiz. %	130.41%	99.56%	102.92%	95.32%	120.91%	108.48%	100.00%	-
DY	5.29	4.40	4.50	5.03	5.11	4.19	4.05	19.47%
YoY %	20.23%	-2.22%	-10.54%	-1.57%	21.96%	3.46%	-	-
Horiz. %	130.62%	108.64%	111.11%	124.20%	126.17%	103.46%	100.00%	-
P/NAPS	0.92	0.99	0.97	1.03	0.99	1.18	1.23	-17.58%
YoY %	-7.07%	2.06%	-5.83%	4.04%	-16.10%	-4.07%	-	-
Horiz. %	74.80%	80.49%	78.86%	83.74%	80.49%	95.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos