[ELKDESA] YoY Quarter Result on 31-Mar-2017 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 13.23%
YoY- 25.64%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 37,500 32,464 27,696 24,850 17,898 14,487 13,383 18.71%
PBT 9,160 11,419 10,802 8,209 7,207 7,167 5,478 8.93%
Tax -2,594 -2,907 -2,892 -1,789 -2,097 -2,016 -1,683 7.46%
NP 6,566 8,512 7,910 6,420 5,110 5,151 3,795 9.55%
-
NP to SH 6,566 8,512 7,910 6,420 5,110 5,151 3,795 9.55%
-
Tax Rate 28.32% 25.46% 26.77% 21.79% 29.10% 28.13% 30.72% -
Total Cost 30,934 23,952 19,786 18,430 12,788 9,336 9,588 21.53%
-
Net Worth 424,919 411,643 396,960 333,655 323,106 260,050 167,279 16.79%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 11,142 10,365 9,995 8,053 6,146 9,376 9,362 2.94%
Div Payout % 169.71% 121.77% 126.36% 125.45% 120.27% 182.04% 246.71% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 424,919 411,643 396,960 333,655 323,106 260,050 167,279 16.79%
NOSH 297,146 308,978 298,417 230,107 175,601 125,024 124,835 15.53%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 17.51% 26.22% 28.56% 25.84% 28.55% 35.56% 28.36% -
ROE 1.55% 2.07% 1.99% 1.92% 1.58% 1.98% 2.27% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 12.62 10.96 9.70 10.80 10.19 11.59 10.72 2.75%
EPS 2.21 2.87 2.77 2.79 2.91 4.12 3.04 -5.17%
DPS 3.75 3.50 3.50 3.50 3.50 7.50 7.50 -10.90%
NAPS 1.43 1.39 1.39 1.45 1.84 2.08 1.34 1.08%
Adjusted Per Share Value based on latest NOSH - 230,107
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 8.26 7.15 6.10 5.48 3.94 3.19 2.95 18.70%
EPS 1.45 1.88 1.74 1.41 1.13 1.13 0.84 9.51%
DPS 2.46 2.28 2.20 1.77 1.35 2.07 2.06 2.99%
NAPS 0.9363 0.907 0.8747 0.7352 0.7119 0.573 0.3686 16.79%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.16 1.39 1.19 1.17 1.25 1.39 1.36 -
P/RPS 9.19 12.68 12.27 10.83 12.26 12.00 12.69 -5.23%
P/EPS 52.50 48.36 42.96 41.94 42.96 33.74 44.74 2.69%
EY 1.90 2.07 2.33 2.38 2.33 2.96 2.24 -2.70%
DY 3.23 2.52 2.94 2.99 2.80 5.40 5.51 -8.50%
P/NAPS 0.81 1.00 0.86 0.81 0.68 0.67 1.01 -3.60%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 09/06/20 21/05/19 24/05/18 18/05/17 20/05/16 21/05/15 21/05/14 -
Price 1.42 1.38 1.16 1.19 1.25 1.46 1.46 -
P/RPS 11.25 12.59 11.96 11.02 12.26 12.60 13.62 -3.13%
P/EPS 64.26 48.01 41.88 42.65 42.96 35.44 48.03 4.96%
EY 1.56 2.08 2.39 2.34 2.33 2.82 2.08 -4.67%
DY 2.64 2.54 3.02 2.94 2.80 5.14 5.14 -10.50%
P/NAPS 0.99 0.99 0.83 0.82 0.68 0.70 1.09 -1.58%

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