[ELKDESA] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 17.46%
YoY- 23.49%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 37,205 38,654 31,114 25,896 25,119 17,024 14,354 17.18%
PBT 12,390 13,251 10,075 9,544 7,605 6,223 6,473 11.41%
Tax -3,306 -3,819 -2,362 -2,542 -1,935 -1,503 -1,630 12.49%
NP 9,084 9,432 7,713 7,002 5,670 4,720 4,843 11.04%
-
NP to SH 9,084 9,432 7,713 7,002 5,670 4,720 4,843 11.04%
-
Tax Rate 26.68% 28.82% 23.44% 26.63% 25.44% 24.15% 25.18% -
Total Cost 28,121 29,222 23,401 18,894 19,449 12,304 9,511 19.78%
-
Net Worth 427,959 418,928 401,953 387,580 326,592 295,401 255,289 8.98%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - 5,217 - -
Div Payout % - - - - - 110.54% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 427,959 418,928 401,953 387,580 326,592 295,401 255,289 8.98%
NOSH 297,211 297,146 308,964 298,405 226,800 160,544 125,142 15.49%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 24.42% 24.40% 24.79% 27.04% 22.57% 27.73% 33.74% -
ROE 2.12% 2.25% 1.92% 1.81% 1.74% 1.60% 1.90% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.52 13.01 10.53 9.09 11.08 10.60 11.47 1.46%
EPS 3.06 3.17 2.61 2.46 2.50 2.94 3.87 -3.83%
DPS 0.00 0.00 0.00 0.00 0.00 3.25 0.00 -
NAPS 1.44 1.41 1.36 1.36 1.44 1.84 2.04 -5.63%
Adjusted Per Share Value based on latest NOSH - 298,405
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.18 8.50 6.84 5.69 5.52 3.74 3.16 17.16%
EPS 2.00 2.07 1.70 1.54 1.25 1.04 1.06 11.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.15 0.00 -
NAPS 0.941 0.9211 0.8838 0.8522 0.7181 0.6495 0.5613 8.98%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.45 1.65 1.20 1.19 1.17 1.25 1.42 -
P/RPS 11.58 12.68 11.40 13.10 10.56 11.79 12.38 -1.10%
P/EPS 47.44 51.98 45.98 48.43 46.80 42.52 36.69 4.37%
EY 2.11 1.92 2.17 2.06 2.14 2.35 2.73 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 2.60 0.00 -
P/NAPS 1.01 1.17 0.88 0.88 0.81 0.68 0.70 6.29%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/02/21 18/02/20 21/02/19 22/02/18 16/02/17 18/02/16 12/02/15 -
Price 1.42 1.67 1.34 1.15 1.15 1.30 1.44 -
P/RPS 11.34 12.84 12.73 12.66 10.38 12.26 12.55 -1.67%
P/EPS 46.46 52.61 51.35 46.81 46.00 44.22 37.21 3.76%
EY 2.15 1.90 1.95 2.14 2.17 2.26 2.69 -3.66%
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.99 1.18 0.99 0.85 0.80 0.71 0.71 5.69%

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