[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

3rd Quaterly Result.pdf

Latest QR

Upcoming QR

ELSOFT's Result

ELSOFT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Cumulative Result
Revenue	22,443	10,110	78,150	65,101	40,642	16,490	64,348	-50.54%
YoY %	121.99%	-87.06%	20.04%	60.18%	146.46%	-74.37%	-	-
Horiz. %	34.88%	15.71%	121.45%	101.17%	63.16%	25.63%	100.00%	-
PBT	11,442	5,022	40,256	34,031	20,275	8,176	30,320	-47.87%
YoY %	127.84%	-87.52%	18.29%	67.85%	147.98%	-73.03%	-	-
Horiz. %	37.74%	16.56%	132.77%	112.24%	66.87%	26.97%	100.00%	-
Tax	-264	-132	-339	-282	-175	-87	-470	-31.99%
YoY %	-100.00%	61.06%	-20.21%	-61.14%	-101.15%	81.49%	-	-
Horiz. %	56.17%	28.09%	72.13%	60.00%	37.23%	18.51%	100.00%	-
NP	11,178	4,890	39,917	33,749	20,100	8,089	29,850	-48.14%
YoY %	128.59%	-87.75%	18.28%	67.91%	148.49%	-72.90%	-	-
Horiz. %	37.45%	16.38%	133.73%	113.06%	67.34%	27.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,178	4,890	39,917	33,749	20,100	8,089	29,850	-48.14%
YoY %	128.59%	-87.75%	18.28%	67.91%	148.49%	-72.90%	-	-
Horiz. %	37.45%	16.38%	133.73%	113.06%	67.34%	27.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.31%	2.63%	0.84%	0.83%	0.86%	1.06%	1.55%	-
YoY %	-12.17%	213.10%	1.20%	-3.49%	-18.87%	-31.61%	-	-
Horiz. %	149.03%	169.68%	54.19%	53.55%	55.48%	68.39%	100.00%	-
Total Cost	11,265	5,220	38,233	31,352	20,542	8,401	34,498	-52.67%
YoY %	115.80%	-86.35%	21.95%	52.62%	144.52%	-75.65%	-	-
Horiz. %	32.65%	15.13%	110.83%	90.88%	59.55%	24.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,230	119,864	112,739	113,190	107,670	110,185	107,366	3.61%
YoY %	-5.53%	6.32%	-0.40%	5.13%	-2.28%	2.63%	-	-
Horiz. %	105.46%	111.64%	105.00%	105.42%	100.28%	102.63%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	13,321	6,659	30,373	22,171	13,803	5,509	22,023	-28.54%
YoY %	100.05%	-78.08%	36.99%	60.62%	150.55%	-74.99%	-	-
Horiz. %	60.49%	30.24%	137.91%	100.67%	62.68%	25.01%	100.00%	-
Div Payout %	119.17%	136.18%	76.09%	65.70%	68.68%	68.11%	73.78%	-
YoY %	-12.49%	78.97%	15.81%	-4.34%	0.84%	-7.69%	-	-
Horiz. %	161.52%	184.58%	103.13%	89.05%	93.09%	92.31%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	113,230	119,864	112,739	113,190	107,670	110,185	107,366	3.61%
YoY %	-5.53%	6.32%	-0.40%	5.13%	-2.28%	2.63%	-	-
Horiz. %	105.46%	111.64%	105.00%	105.42%	100.28%	102.63%	100.00%	-
NOSH	667,432	665,936	665,824	277,295	276,643	275,512	275,399	80.71%
YoY %	0.22%	0.02%	140.11%	0.24%	0.41%	0.04%	-	-
Horiz. %	242.35%	241.81%	241.77%	100.69%	100.45%	100.04%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	49.81%	48.37%	51.08%	51.84%	49.46%	49.05%	46.39%	-
YoY %	2.98%	-5.31%	-1.47%	4.81%	0.84%	5.73%	-	-
Horiz. %	107.37%	104.27%	110.11%	111.75%	106.62%	105.73%	100.00%	-
ROE	9.87%	4.08%	35.41%	29.82%	18.67%	7.34%	27.80%	-
YoY %	141.91%	-88.48%	18.75%	59.72%	154.36%	-73.60%	-	-
Horiz. %	35.50%	14.68%	127.37%	107.27%	67.16%	26.40%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	3.37	1.52	11.78	9.78	14.72	5.99	23.37	-72.59%
YoY %	121.71%	-87.10%	20.45%	-33.56%	145.74%	-74.37%	-	-
Horiz. %	14.42%	6.50%	50.41%	41.85%	62.99%	25.63%	100.00%	-
EPS	1.68	0.73	6.02	5.09	7.28	2.94	10.84	-71.24%
YoY %	130.14%	-87.87%	18.27%	-30.08%	147.62%	-72.88%	-	-
Horiz. %	15.50%	6.73%	55.54%	46.96%	67.16%	27.12%	100.00%	-
DPS	2.00	1.00	4.58	3.33	5.00	2.00	8.00	-60.41%
YoY %	100.00%	-78.17%	37.54%	-33.40%	150.00%	-75.00%	-	-
Horiz. %	25.00%	12.50%	57.25%	41.62%	62.50%	25.00%	100.00%	-
NAPS	0.17	0.18	0.17	0.17	0.39	0.40	0.39	-42.59%
YoY %	-5.56%	5.88%	0.00%	-56.41%	-2.50%	2.56%	-	-
Horiz. %	43.59%	46.15%	43.59%	43.59%	100.00%	102.56%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 277,295
RPS	3.40	1.53	11.84	9.86	6.16	2.50	9.75	-50.55%
YoY %	122.22%	-87.08%	20.08%	60.06%	146.40%	-74.36%	-	-
Horiz. %	34.87%	15.69%	121.44%	101.13%	63.18%	25.64%	100.00%	-
EPS	1.69	0.74	6.05	5.11	3.05	1.23	4.52	-48.19%
YoY %	128.38%	-87.77%	18.40%	67.54%	147.97%	-72.79%	-	-
Horiz. %	37.39%	16.37%	133.85%	113.05%	67.48%	27.21%	100.00%	-
DPS	2.02	1.01	4.60	3.36	2.09	0.83	3.34	-28.54%
YoY %	100.00%	-78.04%	36.90%	60.77%	151.81%	-75.15%	-	-
Horiz. %	60.48%	30.24%	137.72%	100.60%	62.57%	24.85%	100.00%	-
NAPS	0.1716	0.1816	0.1708	0.1715	0.1631	0.1669	0.1627	3.62%
YoY %	-5.51%	6.32%	-0.41%	5.15%	-2.28%	2.58%	-	-
Horiz. %	105.47%	111.62%	104.98%	105.41%	100.25%	102.58%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-62.06%	576.43%	-73.79%	101.31%	-57.86%	260.17%	-	-
Horiz. %	205.54%	541.73%	80.09%	305.54%	151.77%	360.17%	100.00%	-
P/EPS	47.67	129.37	18.11	68.06	35.44	84.79	24.90	54.36%
YoY %	-63.15%	614.36%	-73.39%	92.04%	-58.20%	240.52%	-	-
Horiz. %	191.45%	519.56%	72.73%	273.33%	142.33%	340.52%	100.00%	-
EY	2.10	0.77	5.52	1.47	2.82	1.18	4.02	-35.21%
YoY %	172.73%	-86.05%	275.51%	-47.87%	138.98%	-70.65%	-	-
Horiz. %	52.24%	19.15%	137.31%	36.57%	70.15%	29.35%	100.00%	-
DY	2.50	1.05	4.20	0.97	1.94	0.80	2.96	-10.67%
YoY %	138.10%	-75.00%	332.99%	-50.00%	142.50%	-72.97%	-	-
Horiz. %	84.46%	35.47%	141.89%	32.77%	65.54%	27.03%	100.00%	-
P/NAPS	4.71	5.28	6.41	20.29	6.62	6.23	6.92	-22.67%
YoY %	-10.80%	-17.63%	-68.41%	206.50%	6.26%	-9.97%	-	-
Horiz. %	68.06%	76.30%	92.63%	293.21%	95.66%	90.03%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-49.24%	415.15%	-30.44%	-32.99%	-49.92%	285.99%	-	-
Horiz. %	235.59%	464.14%	90.10%	129.53%	193.31%	385.99%	100.00%	-
P/EPS	53.03	107.58	19.77	28.01	43.82	88.20	24.16	69.13%
YoY %	-50.71%	444.16%	-29.42%	-36.08%	-50.32%	265.07%	-	-
Horiz. %	219.50%	445.28%	81.83%	115.94%	181.37%	365.07%	100.00%	-
EY	1.89	0.93	5.06	3.57	2.28	1.13	4.14	-40.79%
YoY %	103.23%	-81.62%	41.74%	56.58%	101.77%	-72.71%	-	-
Horiz. %	45.65%	22.46%	122.22%	86.23%	55.07%	27.29%	100.00%	-
DY	2.25	1.27	3.85	2.35	1.57	0.77	3.05	-18.40%
YoY %	77.17%	-67.01%	63.83%	49.68%	103.90%	-74.75%	-	-
Horiz. %	73.77%	41.64%	126.23%	77.05%	51.48%	25.25%	100.00%	-
P/NAPS	5.24	4.39	7.00	8.35	8.18	6.48	6.72	-15.32%
YoY %	19.36%	-37.29%	-16.17%	2.08%	26.23%	-3.57%	-	-
Horiz. %	77.98%	65.33%	104.17%	124.26%	121.73%	96.43%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos