[ELKDESA] YoY Cumulative Quarter 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- 46.21%
YoY- 35.47%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 92,934 105,000 110,470 90,930 76,431 69,639 46,269 12.31%
PBT 27,363 28,481 38,363 32,387 24,534 22,357 18,116 7.10%
Tax -7,126 -7,359 -10,041 -7,983 -6,520 -5,776 -4,438 8.20%
NP 20,237 21,122 28,322 24,404 18,014 16,581 13,678 6.74%
-
NP to SH 20,237 21,122 28,322 24,404 18,014 16,581 13,678 6.74%
-
Tax Rate 26.04% 25.84% 26.17% 24.65% 26.58% 25.84% 24.50% -
Total Cost 72,697 83,878 82,148 66,526 58,417 53,058 32,591 14.29%
-
Net Worth 443,409 427,959 418,928 401,953 387,580 303,003 251,172 9.92%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 5,951 7,429 10,398 10,344 9,262 6,838 4,436 5.01%
Div Payout % 29.41% 35.18% 36.72% 42.39% 51.42% 41.24% 32.44% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 443,409 427,959 418,928 401,953 387,580 303,003 251,172 9.92%
NOSH 297,595 297,211 297,146 308,964 298,405 210,418 136,506 13.85%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 21.78% 20.12% 25.64% 26.84% 23.57% 23.81% 29.56% -
ROE 4.56% 4.94% 6.76% 6.07% 4.65% 5.47% 5.45% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 31.23 35.33 37.18 30.77 26.82 33.10 33.89 -1.35%
EPS 6.80 7.11 9.54 8.35 7.10 7.88 10.02 -6.25%
DPS 2.00 2.50 3.50 3.50 3.25 3.25 3.25 -7.76%
NAPS 1.49 1.44 1.41 1.36 1.36 1.44 1.84 -3.45%
Adjusted Per Share Value based on latest NOSH - 308,964
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 20.43 23.09 24.29 19.99 16.81 15.31 10.17 12.31%
EPS 4.45 4.64 6.23 5.37 3.96 3.65 3.01 6.72%
DPS 1.31 1.63 2.29 2.27 2.04 1.50 0.98 4.95%
NAPS 0.9749 0.941 0.9211 0.8838 0.8522 0.6662 0.5523 9.92%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.32 1.45 1.65 1.20 1.19 1.17 1.25 -
P/RPS 4.23 4.10 4.44 3.90 4.44 3.54 3.69 2.30%
P/EPS 19.41 20.40 17.31 14.53 18.83 14.85 12.48 7.63%
EY 5.15 4.90 5.78 6.88 5.31 6.74 8.02 -7.11%
DY 1.52 1.72 2.12 2.92 2.73 2.78 2.60 -8.55%
P/NAPS 0.89 1.01 1.17 0.88 0.88 0.81 0.68 4.58%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 18/02/22 18/02/21 18/02/20 21/02/19 22/02/18 16/02/17 18/02/16 -
Price 1.32 1.42 1.67 1.34 1.15 1.15 1.30 -
P/RPS 4.23 4.02 4.49 4.36 4.29 3.47 3.84 1.62%
P/EPS 19.41 19.98 17.52 16.23 18.19 14.59 12.97 6.94%
EY 5.15 5.01 5.71 6.16 5.50 6.85 7.71 -6.49%
DY 1.52 1.76 2.10 2.61 2.83 2.83 2.50 -7.95%
P/NAPS 0.89 0.99 1.18 0.99 0.85 0.80 0.71 3.83%

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