[ELSOFT] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -51.0%
YoY- -39.55%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 33,550 36,394 44,886 40,440 78,150 86,801 81,284 -44.47%
PBT 18,313 19,005 22,884 20,088 40,256 45,374 40,550 -41.05%
Tax -553 -421 -528 -528 -339 -376 -350 35.54%
NP 17,760 18,584 22,356 19,560 39,917 44,998 40,200 -41.90%
-
NP to SH 17,760 18,584 22,356 19,560 39,917 44,998 40,200 -41.90%
-
Tax Rate 3.02% 2.22% 2.31% 2.63% 0.84% 0.83% 0.86% -
Total Cost 15,790 17,810 22,530 20,880 38,233 41,802 41,084 -47.04%
-
Net Worth 113,406 106,720 113,230 119,864 112,739 113,190 107,670 3.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 20,012 22,233 26,642 26,636 30,373 29,562 27,607 -19.25%
Div Payout % 112.69% 119.64% 119.17% 136.18% 76.09% 65.70% 68.68% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 113,406 106,720 113,230 119,864 112,739 113,190 107,670 3.51%
NOSH 669,457 668,063 667,432 665,936 665,824 277,295 276,643 79.95%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 52.94% 51.06% 49.81% 48.37% 51.08% 51.84% 49.46% -
ROE 15.66% 17.41% 19.74% 16.32% 35.41% 39.75% 37.34% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.03 5.46 6.74 6.07 11.78 13.04 29.44 -69.11%
EPS 2.66 2.79 3.36 2.92 6.02 6.79 14.56 -67.70%
DPS 3.00 3.33 4.00 4.00 4.58 4.44 10.00 -55.08%
NAPS 0.17 0.16 0.17 0.18 0.17 0.17 0.39 -42.42%
Adjusted Per Share Value based on latest NOSH - 665,936
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.83 5.24 6.47 5.83 11.26 12.50 11.71 -44.49%
EPS 2.56 2.68 3.22 2.82 5.75 6.48 5.79 -41.87%
DPS 2.88 3.20 3.84 3.84 4.38 4.26 3.98 -19.35%
NAPS 0.1634 0.1537 0.1631 0.1727 0.1624 0.1631 0.1551 3.52%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.83 0.915 0.80 0.95 1.09 3.45 2.58 -
P/RPS 16.50 16.77 11.87 15.64 9.25 26.46 8.76 52.34%
P/EPS 31.18 32.84 23.83 32.34 18.11 51.05 17.72 45.59%
EY 3.21 3.05 4.20 3.09 5.52 1.96 5.64 -31.25%
DY 3.61 3.64 5.00 4.21 4.20 1.29 3.88 -4.68%
P/NAPS 4.88 5.72 4.71 5.28 6.41 20.29 6.62 -18.35%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 16/08/19 27/05/19 22/02/19 16/11/18 17/08/18 -
Price 0.80 0.935 0.89 0.79 1.19 1.42 3.19 -
P/RPS 15.91 17.14 13.21 13.01 10.10 10.89 10.83 29.13%
P/EPS 30.05 33.56 26.52 26.90 19.77 21.01 21.91 23.37%
EY 3.33 2.98 3.77 3.72 5.06 4.76 4.56 -18.86%
DY 3.75 3.57 4.49 5.06 3.85 3.13 3.13 12.76%
P/NAPS 4.71 5.84 5.24 4.39 7.00 8.35 8.18 -30.71%

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