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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers