[ELKDESA] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 4.66%
YoY- 18.22%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 56,511 54,483 51,460 48,391 45,481 43,194 41,508 22.76%
PBT 23,797 22,636 22,504 22,431 21,373 19,518 19,281 15.01%
Tax -6,357 -6,101 -6,062 -6,030 -5,702 -5,644 -5,577 9.09%
NP 17,440 16,535 16,442 16,401 15,671 13,874 13,704 17.38%
-
NP to SH 17,440 16,535 16,442 16,401 15,671 13,874 13,704 17.38%
-
Tax Rate 26.71% 26.95% 26.94% 26.88% 26.68% 28.92% 28.92% -
Total Cost 39,071 37,948 35,018 31,990 29,810 29,320 27,804 25.38%
-
Net Worth 255,289 250,121 254,999 167,279 163,770 159,860 163,627 34.41%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,362 9,362 9,362 9,362 8,131 8,131 8,131 9.82%
Div Payout % 53.69% 56.62% 56.94% 57.09% 51.89% 58.61% 59.34% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 255,289 250,121 254,999 167,279 163,770 159,860 163,627 34.41%
NOSH 125,142 125,060 125,000 124,835 125,015 124,890 124,906 0.12%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 30.86% 30.35% 31.95% 33.89% 34.46% 32.12% 33.02% -
ROE 6.83% 6.61% 6.45% 9.80% 9.57% 8.68% 8.38% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.16 43.57 41.17 38.76 36.38 34.59 33.23 22.62%
EPS 13.94 13.22 13.15 13.14 12.54 11.11 10.97 17.26%
DPS 7.50 7.50 7.50 7.50 6.50 6.51 6.51 9.86%
NAPS 2.04 2.00 2.04 1.34 1.31 1.28 1.31 34.24%
Adjusted Per Share Value based on latest NOSH - 124,835
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.43 11.98 11.31 10.64 10.00 9.50 9.13 22.76%
EPS 3.83 3.64 3.62 3.61 3.45 3.05 3.01 17.37%
DPS 2.06 2.06 2.06 2.06 1.79 1.79 1.79 9.79%
NAPS 0.5613 0.55 0.5607 0.3678 0.3601 0.3515 0.3598 34.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.42 1.52 1.53 1.36 1.53 1.40 1.34 -
P/RPS 3.14 3.49 3.72 3.51 4.21 4.05 4.03 -15.28%
P/EPS 10.19 11.50 11.63 10.35 12.21 12.60 12.21 -11.32%
EY 9.81 8.70 8.60 9.66 8.19 7.93 8.19 12.74%
DY 5.28 4.93 4.90 5.51 4.25 4.65 4.86 5.66%
P/NAPS 0.70 0.76 0.75 1.01 1.17 1.09 1.02 -22.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 13/11/14 20/08/14 21/05/14 13/02/14 28/11/13 27/08/13 -
Price 1.44 1.50 1.63 1.46 1.53 1.50 1.39 -
P/RPS 3.19 3.44 3.96 3.77 4.21 4.34 4.18 -16.44%
P/EPS 10.33 11.35 12.39 11.11 12.21 13.50 12.67 -12.69%
EY 9.68 8.81 8.07 9.00 8.19 7.41 7.89 14.56%
DY 5.21 5.00 4.60 5.14 4.25 4.34 4.68 7.39%
P/NAPS 0.71 0.75 0.80 1.09 1.17 1.17 1.06 -23.39%

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