[ELSOFT] QoQ Cumulative Quarter Result on 30-Sep-2018 [#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- 67.91%
YoY- 56.66%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 22,443 10,110 78,150 65,101 40,642 16,490 64,348 -50.54%
PBT 11,442 5,022 40,256 34,031 20,275 8,176 30,320 -47.87%
Tax -264 -132 -339 -282 -175 -87 -470 -31.99%
NP 11,178 4,890 39,917 33,749 20,100 8,089 29,850 -48.14%
-
NP to SH 11,178 4,890 39,917 33,749 20,100 8,089 29,850 -48.14%
-
Tax Rate 2.31% 2.63% 0.84% 0.83% 0.86% 1.06% 1.55% -
Total Cost 11,265 5,220 38,233 31,352 20,542 8,401 34,498 -52.67%
-
Net Worth 113,230 119,864 112,739 113,190 107,670 110,185 107,366 3.61%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 13,321 6,659 30,373 22,171 13,803 5,509 22,023 -28.54%
Div Payout % 119.17% 136.18% 76.09% 65.70% 68.68% 68.11% 73.78% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 113,230 119,864 112,739 113,190 107,670 110,185 107,366 3.61%
NOSH 667,432 665,936 665,824 277,295 276,643 275,512 275,399 80.71%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 49.81% 48.37% 51.08% 51.84% 49.46% 49.05% 46.39% -
ROE 9.87% 4.08% 35.41% 29.82% 18.67% 7.34% 27.80% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.37 1.52 11.78 9.78 14.72 5.99 23.37 -72.59%
EPS 1.68 0.73 6.02 5.09 7.28 2.94 10.84 -71.24%
DPS 2.00 1.00 4.58 3.33 5.00 2.00 8.00 -60.41%
NAPS 0.17 0.18 0.17 0.17 0.39 0.40 0.39 -42.59%
Adjusted Per Share Value based on latest NOSH - 277,295
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.23 1.46 11.26 9.38 5.86 2.38 9.27 -50.57%
EPS 1.61 0.70 5.75 4.86 2.90 1.17 4.30 -48.14%
DPS 1.92 0.96 4.38 3.19 1.99 0.79 3.17 -28.47%
NAPS 0.1631 0.1727 0.1624 0.1631 0.1551 0.1587 0.1547 3.59%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.80 0.95 1.09 3.45 2.58 2.49 2.70 -
P/RPS 23.74 62.57 9.25 35.29 17.53 41.60 11.55 61.87%
P/EPS 47.67 129.37 18.11 68.06 35.44 84.79 24.90 54.36%
EY 2.10 0.77 5.52 1.47 2.82 1.18 4.02 -35.21%
DY 2.50 1.05 4.20 0.97 1.94 0.80 2.96 -10.67%
P/NAPS 4.71 5.28 6.41 20.29 6.62 6.23 6.92 -22.67%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 16/08/19 27/05/19 22/02/19 16/11/18 17/08/18 25/05/18 23/02/18 -
Price 0.89 0.79 1.19 1.42 3.19 2.59 2.62 -
P/RPS 26.41 52.03 10.10 14.52 21.67 43.27 11.21 77.33%
P/EPS 53.03 107.58 19.77 28.01 43.82 88.20 24.16 69.13%
EY 1.89 0.93 5.06 3.57 2.28 1.13 4.14 -40.79%
DY 2.25 1.27 3.85 2.35 1.57 0.77 3.05 -18.40%
P/NAPS 5.24 4.39 7.00 8.35 8.18 6.48 6.72 -15.32%

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