[ELKDESA] YoY Quarter Result on 31-Mar-2020 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
09-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -30.39%
YoY- -22.86%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 40,295 35,960 38,751 37,500 32,464 27,696 24,850 8.38%
PBT 9,955 7,531 17,535 9,160 11,419 10,802 8,209 3.26%
Tax -2,463 -1,994 -3,372 -2,594 -2,907 -2,892 -1,789 5.47%
NP 7,492 5,537 14,163 6,566 8,512 7,910 6,420 2.60%
-
NP to SH 7,492 5,537 14,163 6,566 8,512 7,910 6,420 2.60%
-
Tax Rate 24.74% 26.48% 19.23% 28.32% 25.46% 26.77% 21.79% -
Total Cost 32,803 30,423 24,588 30,934 23,952 19,786 18,430 10.08%
-
Net Worth 473,000 446,397 442,862 424,919 411,643 396,960 333,655 5.98%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 15,918 9,671 14,118 11,142 10,365 9,995 8,053 12.02%
Div Payout % 212.47% 174.68% 99.68% 169.71% 121.77% 126.36% 125.45% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 473,000 446,397 442,862 424,919 411,643 396,960 333,655 5.98%
NOSH 454,808 297,619 297,238 297,146 308,978 298,417 230,107 12.01%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 18.59% 15.40% 36.55% 17.51% 26.22% 28.56% 25.84% -
ROE 1.58% 1.24% 3.20% 1.55% 2.07% 1.99% 1.92% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 8.86 12.08 13.04 12.62 10.96 9.70 10.80 -3.24%
EPS 1.65 1.86 4.77 2.21 2.87 2.77 2.79 -8.37%
DPS 3.50 3.25 4.75 3.75 3.50 3.50 3.50 0.00%
NAPS 1.04 1.50 1.49 1.43 1.39 1.39 1.45 -5.38%
Adjusted Per Share Value based on latest NOSH - 297,146
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 8.86 7.91 8.52 8.25 7.14 6.09 5.46 8.39%
EPS 1.65 1.22 3.11 1.44 1.87 1.74 1.41 2.65%
DPS 3.50 2.13 3.10 2.45 2.28 2.20 1.77 12.02%
NAPS 1.04 0.9815 0.9737 0.9343 0.9051 0.8728 0.7336 5.98%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.15 1.33 1.37 1.16 1.39 1.19 1.17 -
P/RPS 12.98 11.01 10.51 9.19 12.68 12.27 10.83 3.06%
P/EPS 69.81 71.48 28.75 52.50 48.36 42.96 41.94 8.85%
EY 1.43 1.40 3.48 1.90 2.07 2.33 2.38 -8.13%
DY 3.04 2.44 3.47 3.23 2.52 2.94 2.99 0.27%
P/NAPS 1.11 0.89 0.92 0.81 1.00 0.86 0.81 5.38%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 20/05/22 20/05/21 09/06/20 21/05/19 24/05/18 18/05/17 -
Price 1.19 1.28 1.37 1.42 1.38 1.16 1.19 -
P/RPS 13.43 10.59 10.51 11.25 12.59 11.96 11.02 3.34%
P/EPS 72.24 68.80 28.75 64.26 48.01 41.88 42.65 9.17%
EY 1.38 1.45 3.48 1.56 2.08 2.39 2.34 -8.42%
DY 2.94 2.54 3.47 2.64 2.54 3.02 2.94 0.00%
P/NAPS 1.14 0.85 0.92 0.99 0.99 0.83 0.82 5.64%

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