[ELKDESA] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -6.98%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 89,040 58,490 57,546 45,364 40,892 37,600 18.79%
PBT 29,504 23,786 23,692 23,282 23,236 21,442 6.58%
Tax -7,682 -5,872 -6,088 -5,946 -5,902 -5,406 7.27%
NP 21,822 17,914 17,604 17,336 17,334 16,036 6.34%
-
NP to SH 21,822 17,914 17,604 17,336 17,334 16,036 6.34%
-
Tax Rate 26.04% 24.69% 25.70% 25.54% 25.40% 25.21% -
Total Cost 67,218 40,576 39,942 28,028 23,558 21,564 25.49%
-
Net Worth 292,980 262,125 250,056 160,101 126,029 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 13,133 - - - - - -
Div Payout % 60.19% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 292,980 262,125 250,056 160,101 126,029 0 -
NOSH 202,055 124,230 125,028 125,079 50,011 49,987 32.18%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 24.51% 30.63% 30.59% 38.22% 42.39% 42.65% -
ROE 7.45% 6.83% 7.04% 10.83% 13.75% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 44.07 47.08 46.03 36.27 81.77 75.22 -10.13%
EPS 10.80 14.42 14.08 13.86 34.66 32.08 -19.54%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 2.11 2.00 1.28 2.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 124,890
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.62 12.89 12.68 10.00 9.01 8.28 18.80%
EPS 4.81 3.95 3.88 3.82 3.82 3.53 6.37%
DPS 2.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6456 0.5776 0.551 0.3528 0.2777 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 - - -
Price 1.17 1.26 1.52 1.40 0.00 0.00 -
P/RPS 2.66 2.68 3.30 3.86 0.00 0.00 -
P/EPS 10.83 8.74 10.80 10.10 0.00 0.00 -
EY 9.23 11.44 9.26 9.90 0.00 0.00 -
DY 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.60 0.76 1.09 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 10/11/16 13/11/15 13/11/14 28/11/13 13/12/12 - -
Price 1.16 1.26 1.50 1.50 0.00 0.00 -
P/RPS 2.63 2.68 3.26 4.14 0.00 0.00 -
P/EPS 10.74 8.74 10.65 10.82 0.00 0.00 -
EY 9.31 11.44 9.39 9.24 0.00 0.00 -
DY 5.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 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