[ELKDESA] YoY Quarter Result on 31-Mar-2015 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 6.36%
YoY- 35.73%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 27,696 24,850 17,898 14,487 13,383 10,473 10,097 18.30%
PBT 10,802 8,209 7,207 7,167 5,478 4,420 6,132 9.89%
Tax -2,892 -1,789 -2,097 -2,016 -1,683 -1,355 -1,690 9.36%
NP 7,910 6,420 5,110 5,151 3,795 3,065 4,442 10.08%
-
NP to SH 7,910 6,420 5,110 5,151 3,795 3,065 4,442 10.08%
-
Tax Rate 26.77% 21.79% 29.10% 28.13% 30.72% 30.66% 27.56% -
Total Cost 19,786 18,430 12,788 9,336 9,588 7,408 5,655 23.20%
-
Net Worth 396,960 333,655 323,106 260,050 167,279 158,879 234,105 9.19%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 9,995 8,053 6,146 9,376 9,362 8,131 - -
Div Payout % 126.36% 125.45% 120.27% 182.04% 246.71% 265.31% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 396,960 333,655 323,106 260,050 167,279 158,879 234,105 9.19%
NOSH 298,417 230,107 175,601 125,024 124,835 125,102 100,045 19.96%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 28.56% 25.84% 28.55% 35.56% 28.36% 29.27% 43.99% -
ROE 1.99% 1.92% 1.58% 1.98% 2.27% 1.93% 1.90% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.70 10.80 10.19 11.59 10.72 8.37 10.09 -0.65%
EPS 2.77 2.79 2.91 4.12 3.04 2.45 4.44 -7.55%
DPS 3.50 3.50 3.50 7.50 7.50 6.50 0.00 -
NAPS 1.39 1.45 1.84 2.08 1.34 1.27 2.34 -8.31%
Adjusted Per Share Value based on latest NOSH - 125,024
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.10 5.48 3.94 3.19 2.95 2.31 2.22 18.33%
EPS 1.74 1.41 1.13 1.13 0.84 0.68 0.98 10.03%
DPS 2.20 1.77 1.35 2.07 2.06 1.79 0.00 -
NAPS 0.8747 0.7352 0.7119 0.573 0.3686 0.3501 0.5158 9.19%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 - -
Price 1.19 1.17 1.25 1.39 1.36 1.27 0.00 -
P/RPS 12.27 10.83 12.26 12.00 12.69 15.17 0.00 -
P/EPS 42.96 41.94 42.96 33.74 44.74 51.84 0.00 -
EY 2.33 2.38 2.33 2.96 2.24 1.93 0.00 -
DY 2.94 2.99 2.80 5.40 5.51 5.12 0.00 -
P/NAPS 0.86 0.81 0.68 0.67 1.01 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 18/05/17 20/05/16 21/05/15 21/05/14 29/05/13 - -
Price 1.16 1.19 1.25 1.46 1.46 1.35 0.00 -
P/RPS 11.96 11.02 12.26 12.60 13.62 16.13 0.00 -
P/EPS 41.88 42.65 42.96 35.44 48.03 55.10 0.00 -
EY 2.39 2.34 2.33 2.82 2.08 1.81 0.00 -
DY 3.02 2.94 2.80 5.14 5.14 4.81 0.00 -
P/NAPS 0.83 0.82 0.68 0.70 1.09 1.06 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