[ELKDESA] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 2.25%
YoY- 32.26%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 135,394 129,765 123,395 118,627 113,409 107,378 104,127 19.11%
PBT 46,606 45,367 43,805 43,188 42,657 39,157 35,335 20.24%
Tax -11,490 -11,247 -10,889 -10,874 -11,054 -10,213 -9,412 14.21%
NP 35,116 34,120 32,916 32,314 31,603 28,944 25,923 22.40%
-
NP to SH 35,116 34,120 32,916 32,314 31,603 28,944 25,923 22.40%
-
Tax Rate 24.65% 24.79% 24.86% 25.18% 25.91% 26.08% 26.64% -
Total Cost 100,278 95,645 90,479 86,313 81,806 78,434 78,204 18.00%
-
Net Worth 418,647 408,939 411,643 401,953 405,100 400,122 396,960 3.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 20,757 20,639 20,639 20,269 20,269 17,967 17,967 10.09%
Div Payout % 59.11% 60.49% 62.70% 62.73% 64.14% 62.08% 69.31% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 418,647 408,939 411,643 401,953 405,100 400,122 396,960 3.60%
NOSH 297,023 296,471 308,978 308,964 306,890 305,486 298,417 -0.31%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 25.94% 26.29% 26.68% 27.24% 27.87% 26.96% 24.90% -
ROE 8.39% 8.34% 8.00% 8.04% 7.80% 7.23% 6.53% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 45.60 43.79 41.67 40.14 38.63 37.30 36.46 16.06%
EPS 11.83 11.51 11.11 10.93 10.77 10.05 9.08 19.26%
DPS 7.00 7.00 6.97 6.86 6.90 6.24 6.29 7.38%
NAPS 1.41 1.38 1.39 1.36 1.38 1.39 1.39 0.95%
Adjusted Per Share Value based on latest NOSH - 308,964
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 29.77 28.53 27.13 26.08 24.94 23.61 22.89 19.12%
EPS 7.72 7.50 7.24 7.10 6.95 6.36 5.70 22.39%
DPS 4.56 4.54 4.54 4.46 4.46 3.95 3.95 10.03%
NAPS 0.9205 0.8991 0.9051 0.8838 0.8907 0.8798 0.8728 3.60%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.64 1.52 1.39 1.20 1.19 1.16 1.19 -
P/RPS 3.60 3.47 3.34 2.99 3.08 3.11 3.26 6.83%
P/EPS 13.87 13.20 12.51 10.98 11.05 11.54 13.11 3.82%
EY 7.21 7.58 8.00 9.11 9.05 8.67 7.63 -3.70%
DY 4.27 4.61 5.01 5.72 5.80 5.38 5.29 -13.29%
P/NAPS 1.16 1.10 1.00 0.88 0.86 0.83 0.86 22.05%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 22/08/19 21/05/19 21/02/19 13/11/18 16/08/18 24/05/18 -
Price 1.73 1.66 1.38 1.34 1.18 1.19 1.16 -
P/RPS 3.79 3.79 3.31 3.34 3.05 3.19 3.18 12.39%
P/EPS 14.63 14.42 12.42 12.26 10.96 11.83 12.78 9.42%
EY 6.84 6.94 8.05 8.16 9.12 8.45 7.83 -8.61%
DY 4.05 4.22 5.05 5.12 5.85 5.25 5.42 -17.64%
P/NAPS 1.23 1.20 0.99 0.99 0.86 0.86 0.83 29.95%

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