[ELKDESA] YoY Annualized Quarter Result on 31-Mar-2019 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 1.16%
YoY- 26.97%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 128,894 143,751 147,970 123,394 104,127 94,489 64,167 12.32%
PBT 34,894 46,015 47,523 43,806 35,336 30,567 25,324 5.48%
Tax -9,120 -10,730 -12,634 -10,890 -9,412 -7,566 -6,536 5.70%
NP 25,774 35,285 34,889 32,916 25,924 23,001 18,788 5.40%
-
NP to SH 25,774 35,285 34,889 32,916 25,924 23,001 18,788 5.40%
-
Tax Rate 26.14% 23.32% 26.59% 24.86% 26.64% 24.75% 25.81% -
Total Cost 103,120 108,466 113,081 90,478 78,203 71,488 45,379 14.65%
-
Net Worth 446,397 442,862 424,919 411,643 396,960 312,865 268,817 8.81%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 15,623 21,548 21,543 20,730 19,276 14,564 9,861 7.96%
Div Payout % 60.62% 61.07% 61.75% 62.98% 74.36% 63.32% 52.49% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 446,397 442,862 424,919 411,643 396,960 312,865 268,817 8.81%
NOSH 297,619 297,238 297,146 308,978 298,417 215,769 146,096 12.58%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 20.00% 24.55% 23.58% 26.68% 24.90% 24.34% 29.28% -
ROE 5.77% 7.97% 8.21% 8.00% 6.53% 7.35% 6.99% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 43.31 48.36 49.80 41.67 36.46 43.79 43.92 -0.23%
EPS 8.66 11.87 11.75 11.22 9.91 10.66 12.86 -6.37%
DPS 5.25 7.25 7.25 7.00 6.75 6.75 6.75 -4.10%
NAPS 1.50 1.49 1.43 1.39 1.39 1.45 1.84 -3.34%
Adjusted Per Share Value based on latest NOSH - 308,978
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 28.40 31.67 32.60 27.19 22.94 20.82 14.14 12.31%
EPS 5.68 7.77 7.69 7.25 5.71 5.07 4.14 5.40%
DPS 3.44 4.75 4.75 4.57 4.25 3.21 2.17 7.97%
NAPS 0.9836 0.9758 0.9363 0.907 0.8747 0.6894 0.5923 8.81%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.33 1.37 1.16 1.39 1.19 1.17 1.25 -
P/RPS 3.07 2.83 2.33 3.34 3.26 2.67 2.85 1.24%
P/EPS 15.36 11.54 9.88 12.51 13.11 10.98 9.72 7.92%
EY 6.51 8.67 10.12 8.00 7.63 9.11 10.29 -7.34%
DY 3.95 5.29 6.25 5.04 5.67 5.77 5.40 -5.07%
P/NAPS 0.89 0.92 0.81 1.00 0.86 0.81 0.68 4.58%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 20/05/22 20/05/21 09/06/20 21/05/19 24/05/18 18/05/17 20/05/16 -
Price 1.28 1.37 1.42 1.38 1.16 1.19 1.25 -
P/RPS 2.96 2.83 2.85 3.31 3.18 2.72 2.85 0.63%
P/EPS 14.78 11.54 12.09 12.42 12.78 11.16 9.72 7.23%
EY 6.77 8.67 8.27 8.05 7.83 8.96 10.29 -6.73%
DY 4.10 5.29 5.11 5.07 5.82 5.67 5.40 -4.48%
P/NAPS 0.85 0.92 0.99 0.99 0.83 0.82 0.68 3.78%

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