[ELSOFT] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
29-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 5.71%
YoY- 547.56%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 28,095 31,010 32,090 27,916 29,181 21,704 18,692 31.11%
PBT 43,627 15,982 16,484 12,104 11,486 7,566 5,186 312.03%
Tax -643 -480 -448 -448 -460 -410 -410 34.87%
NP 42,984 15,502 16,036 11,656 11,026 7,156 4,776 330.94%
-
NP to SH 42,984 15,502 16,036 11,656 11,026 7,156 4,776 330.94%
-
Tax Rate 1.47% 3.00% 2.72% 3.70% 4.00% 5.42% 7.91% -
Total Cost -14,889 15,508 16,054 16,260 18,155 14,548 13,916 -
-
Net Worth 142,232 115,140 108,395 115,169 107,824 107,800 100,994 25.56%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 20,318 9,030 13,549 - 10,108 4,491 6,732 108.42%
Div Payout % 47.27% 58.25% 84.49% - 91.68% 62.77% 140.97% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 142,232 115,140 108,395 115,169 107,824 107,800 100,994 25.56%
NOSH 677,705 677,705 677,705 677,705 675,990 674,875 673,387 0.42%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 153.00% 49.99% 49.97% 41.75% 37.78% 32.97% 25.55% -
ROE 30.22% 13.46% 14.79% 10.12% 10.23% 6.64% 4.73% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.15 4.58 4.74 4.12 4.33 3.22 2.78 30.52%
EPS 6.35 2.29 2.36 1.72 1.64 1.07 0.70 333.21%
DPS 3.00 1.33 2.00 0.00 1.50 0.67 1.00 107.59%
NAPS 0.21 0.17 0.16 0.17 0.16 0.16 0.15 25.06%
Adjusted Per Share Value based on latest NOSH - 677,705
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.26 4.70 4.86 4.23 4.42 3.29 2.83 31.24%
EPS 6.51 2.35 2.43 1.77 1.67 1.08 0.72 332.27%
DPS 3.08 1.37 2.05 0.00 1.53 0.68 1.02 108.49%
NAPS 0.2155 0.1745 0.1642 0.1745 0.1634 0.1633 0.153 25.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.575 0.625 0.63 0.91 1.04 0.875 0.675 -
P/RPS 13.86 13.65 13.30 22.08 24.02 27.16 24.31 -31.17%
P/EPS 9.06 27.31 26.62 52.89 63.56 82.38 95.16 -79.06%
EY 11.04 3.66 3.76 1.89 1.57 1.21 1.05 377.88%
DY 5.22 2.13 3.17 0.00 1.44 0.76 1.48 131.17%
P/NAPS 2.74 3.68 3.94 5.35 6.50 5.47 4.50 -28.09%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 21/11/22 19/08/22 29/04/22 18/02/22 19/11/21 20/08/21 -
Price 0.595 0.585 0.745 0.855 0.95 0.95 0.845 -
P/RPS 14.34 12.78 15.73 20.75 21.94 29.49 30.44 -39.37%
P/EPS 9.38 25.56 31.47 49.69 58.06 89.44 119.12 -81.54%
EY 10.67 3.91 3.18 2.01 1.72 1.12 0.84 441.89%
DY 5.04 2.28 2.68 0.00 1.58 0.70 1.18 162.55%
P/NAPS 2.83 3.44 4.66 5.03 5.94 5.94 5.63 -36.70%

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