Highlights

[ELSOFT] YoY Quarter Result on 2018-09-30 [#3]

Stock [ELSOFT]: ELSOFT RESEARCH BHD
Announcement Date 16-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     13.64%    YoY -     61.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 24,459 16,629 18,821 17,258 16,009 3,631 7,561 21.60%
  YoY % 47.09% -11.65% 9.06% 7.80% 340.90% -51.98% -
  Horiz. % 323.49% 219.93% 248.92% 228.25% 211.73% 48.02% 100.00%
PBT 13,756 8,518 10,075 12,406 7,506 1,461 3,040 28.59%
  YoY % 61.49% -15.45% -18.79% 65.28% 413.76% -51.94% -
  Horiz. % 452.50% 280.20% 331.41% 408.09% 246.91% 48.06% 100.00%
Tax -107 -76 -36 34 -160 -10 -34 21.04%
  YoY % -40.79% -111.11% -205.88% 121.25% -1,500.00% 70.59% -
  Horiz. % 314.71% 223.53% 105.88% -100.00% 470.59% 29.41% 100.00%
NP 13,649 8,442 10,039 12,440 7,346 1,451 3,006 28.67%
  YoY % 61.68% -15.91% -19.30% 69.34% 406.27% -51.73% -
  Horiz. % 454.06% 280.84% 333.97% 413.84% 244.38% 48.27% 100.00%
NP to SH 13,649 8,442 10,039 12,440 7,346 1,451 3,006 28.67%
  YoY % 61.68% -15.91% -19.30% 69.34% 406.27% -51.73% -
  Horiz. % 454.06% 280.84% 333.97% 413.84% 244.38% 48.27% 100.00%
Tax Rate 0.78 % 0.89 % 0.36 % -0.27 % 2.13 % 0.68 % 1.12 % -5.85%
  YoY % -12.36% 147.22% 233.33% -112.68% 213.24% -39.29% -
  Horiz. % 69.64% 79.46% 32.14% -24.11% 190.18% 60.71% 100.00%
Total Cost 10,810 8,187 8,782 4,818 8,663 2,180 4,555 15.49%
  YoY % 32.04% -6.78% 82.27% -44.38% 297.39% -52.14% -
  Horiz. % 237.32% 179.74% 192.80% 105.77% 190.19% 47.86% 100.00%
Net Worth 113,190 104,520 94,188 83,320 68,755 59,853 52,514 13.65%
  YoY % 8.30% 10.97% 13.04% 21.18% 14.87% 13.98% -
  Horiz. % 215.54% 199.03% 179.36% 158.66% 130.93% 113.98% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,322 5,501 5,433 3,622 - - - -
  YoY % 51.29% 1.23% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 229.74% 151.85% 150.00% 100.00% - - -
Div Payout % 60.98 % 65.16 % 54.13 % 29.12 % - % - % - % -
  YoY % -6.41% 20.38% 85.89% 0.00% 0.00% 0.00% -
  Horiz. % 209.41% 223.76% 185.89% 100.00% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 113,190 104,520 94,188 83,320 68,755 59,853 52,514 13.65%
  YoY % 8.30% 10.97% 13.04% 21.18% 14.87% 13.98% -
  Horiz. % 215.54% 199.03% 179.36% 158.66% 130.93% 113.98% 100.00%
NOSH 665,824 275,053 181,132 181,132 180,935 181,374 181,084 24.22%
  YoY % 142.07% 51.85% 0.00% 0.11% -0.24% 0.16% -
  Horiz. % 367.69% 151.89% 100.03% 100.03% 99.92% 100.16% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 55.80 % 50.77 % 53.34 % 72.08 % 45.89 % 39.96 % 39.76 % 5.81%
  YoY % 9.91% -4.82% -26.00% 57.07% 14.84% 0.50% -
  Horiz. % 140.34% 127.69% 134.15% 181.29% 115.42% 100.50% 100.00%
ROE 12.06 % 8.08 % 10.66 % 14.93 % 10.68 % 2.42 % 5.72 % 13.23%
  YoY % 49.26% -24.20% -28.60% 39.79% 341.32% -57.69% -
  Horiz. % 210.84% 141.26% 186.36% 261.01% 186.71% 42.31% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.67 6.05 10.39 9.53 8.85 2.00 4.18 -2.14%
  YoY % -39.34% -41.77% 9.02% 7.68% 342.50% -52.15% -
  Horiz. % 87.80% 144.74% 248.56% 227.99% 211.72% 47.85% 100.00%
EPS 2.06 3.07 5.54 6.87 4.06 0.80 1.66 3.66%
  YoY % -32.90% -44.58% -19.36% 69.21% 407.50% -51.81% -
  Horiz. % 124.10% 184.94% 333.73% 413.86% 244.58% 48.19% 100.00%
DPS 1.25 2.00 3.00 2.00 0.00 0.00 0.00 -
  YoY % -37.50% -33.33% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 100.00% 150.00% 100.00% - - -
NAPS 0.1700 0.3800 0.5200 0.4600 0.3800 0.3300 0.2900 -8.51%
  YoY % -55.26% -26.92% 13.04% 21.05% 15.15% 13.79% -
  Horiz. % 58.62% 131.03% 179.31% 158.62% 131.03% 113.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 665,824
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.67 2.50 2.83 2.59 2.40 0.55 1.14 21.50%
  YoY % 46.80% -11.66% 9.27% 7.92% 336.36% -51.75% -
  Horiz. % 321.93% 219.30% 248.25% 227.19% 210.53% 48.25% 100.00%
EPS 2.06 1.27 1.51 1.87 1.10 0.22 0.45 28.84%
  YoY % 62.20% -15.89% -19.25% 70.00% 400.00% -51.11% -
  Horiz. % 457.78% 282.22% 335.56% 415.56% 244.44% 48.89% 100.00%
DPS 1.25 0.83 0.82 0.54 0.00 0.00 0.00 -
  YoY % 50.60% 1.22% 51.85% 0.00% 0.00% 0.00% -
  Horiz. % 231.48% 153.70% 151.85% 100.00% - - -
NAPS 0.1700 0.1570 0.1415 0.1251 0.1033 0.0899 0.0789 13.64%
  YoY % 8.28% 10.95% 13.11% 21.10% 14.91% 13.94% -
  Horiz. % 215.46% 198.99% 179.34% 158.56% 130.93% 113.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.4500 2.5800 1.9400 1.6500 1.6900 0.6500 0.3500 -
P/RPS 93.92 42.67 18.67 17.32 19.10 32.47 8.38 49.57%
  YoY % 120.11% 128.55% 7.79% -9.32% -41.18% 287.47% -
  Horiz. % 1,120.76% 509.19% 222.79% 206.68% 227.92% 387.47% 100.00%
P/EPS 168.30 84.06 35.00 24.02 41.63 81.25 21.08 41.35%
  YoY % 100.21% 140.17% 45.71% -42.30% -48.76% 285.44% -
  Horiz. % 798.39% 398.77% 166.03% 113.95% 197.49% 385.44% 100.00%
EY 0.59 1.19 2.86 4.16 2.40 1.23 4.74 -29.33%
  YoY % -50.42% -58.39% -31.25% 73.33% 95.12% -74.05% -
  Horiz. % 12.45% 25.11% 60.34% 87.76% 50.63% 25.95% 100.00%
DY 0.36 0.78 1.55 1.21 0.00 0.00 0.00 -
  YoY % -53.85% -49.68% 28.10% 0.00% 0.00% 0.00% -
  Horiz. % 29.75% 64.46% 128.10% 100.00% - - -
P/NAPS 20.29 6.79 3.73 3.59 4.45 1.97 1.21 59.95%
  YoY % 198.82% 82.04% 3.90% -19.33% 125.89% 62.81% -
  Horiz. % 1,676.86% 561.16% 308.26% 296.69% 367.77% 162.81% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 17/11/17 24/11/16 20/11/15 21/11/14 22/11/13 23/11/12 -
Price 1.4200 2.5300 2.0100 2.0000 1.5100 0.7000 0.3500 -
P/RPS 38.66 41.85 19.34 20.99 17.07 34.97 8.38 29.01%
  YoY % -7.62% 116.39% -7.86% 22.96% -51.19% 317.30% -
  Horiz. % 461.34% 499.40% 230.79% 250.48% 203.70% 417.30% 100.00%
P/EPS 69.27 82.43 36.27 29.12 37.19 87.50 21.08 21.92%
  YoY % -15.97% 127.27% 24.55% -21.70% -57.50% 315.09% -
  Horiz. % 328.61% 391.03% 172.06% 138.14% 176.42% 415.09% 100.00%
EY 1.44 1.21 2.76 3.43 2.69 1.14 4.74 -18.00%
  YoY % 19.01% -56.16% -19.53% 27.51% 135.96% -75.95% -
  Horiz. % 30.38% 25.53% 58.23% 72.36% 56.75% 24.05% 100.00%
DY 0.88 0.79 1.49 1.00 0.00 0.00 0.00 -
  YoY % 11.39% -46.98% 49.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.00% 79.00% 149.00% 100.00% - - -
P/NAPS 8.35 6.66 3.87 4.35 3.97 2.12 1.21 37.96%
  YoY % 25.38% 72.09% -11.03% 9.57% 87.26% 75.21% -
  Horiz. % 690.08% 550.41% 319.83% 359.50% 328.10% 175.21% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. The Bonuses of Airasia Windfall Profit
Partners & Brokers