[ELKDESA] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -10.24%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 58,490 57,546 45,364 40,892 37,600 11.67%
PBT 23,786 23,692 23,282 23,236 21,442 2.62%
Tax -5,872 -6,088 -5,946 -5,902 -5,406 2.08%
NP 17,914 17,604 17,336 17,334 16,036 2.80%
-
NP to SH 17,914 17,604 17,336 17,334 16,036 2.80%
-
Tax Rate 24.69% 25.70% 25.54% 25.40% 25.21% -
Total Cost 40,576 39,942 28,028 23,558 21,564 17.10%
-
Net Worth 262,125 250,056 160,101 126,029 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 262,125 250,056 160,101 126,029 0 -
NOSH 124,230 125,028 125,079 50,011 49,987 25.53%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 30.63% 30.59% 38.22% 42.39% 42.65% -
ROE 6.83% 7.04% 10.83% 13.75% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 47.08 46.03 36.27 81.77 75.22 -11.04%
EPS 14.42 14.08 13.86 34.66 32.08 -18.10%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.00 1.28 2.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 49,986
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.86 12.65 9.97 8.99 8.27 11.66%
EPS 3.94 3.87 3.81 3.81 3.53 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5763 0.5498 0.352 0.2771 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/15 30/09/14 30/09/13 - - -
Price 1.26 1.52 1.40 0.00 0.00 -
P/RPS 2.68 3.30 3.86 0.00 0.00 -
P/EPS 8.74 10.80 10.10 0.00 0.00 -
EY 11.44 9.26 9.90 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 1.09 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 13/11/15 13/11/14 28/11/13 13/12/12 - -
Price 1.26 1.50 1.50 0.00 0.00 -
P/RPS 2.68 3.26 4.14 0.00 0.00 -
P/EPS 8.74 10.65 10.82 0.00 0.00 -
EY 11.44 9.39 9.24 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 1.17 0.00 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