[ELSOFT] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 41.99%
YoY- 19.74%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 46,730 30,101 14,747 63,613 47,404 28,583 10,137 176.72%
PBT 21,763 13,245 5,571 31,399 22,120 12,045 1,637 460.31%
Tax -220 -144 -40 -213 -156 -120 -75 104.78%
NP 21,543 13,101 5,531 31,186 21,964 11,925 1,562 474.19%
-
NP to SH 21,543 13,101 5,531 31,186 21,964 11,925 1,562 474.19%
-
Tax Rate 1.01% 1.09% 0.72% 0.68% 0.71% 1.00% 4.58% -
Total Cost 25,187 17,000 9,216 32,427 25,440 16,658 8,575 104.96%
-
Net Worth 104,520 104,146 0 97,818 94,188 88,754 85,132 14.64%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 13,752 8,222 - 27,171 10,867 5,433 - -
Div Payout % 63.84% 62.76% - 87.13% 49.48% 45.57% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 104,520 104,146 0 97,818 94,188 88,754 85,132 14.64%
NOSH 275,142 274,159 273,203 271,718 181,132 181,132 181,132 32.10%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 46.10% 43.52% 37.51% 49.02% 46.33% 41.72% 15.41% -
ROE 20.61% 12.58% 0.00% 31.88% 23.32% 13.44% 1.83% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.99 10.98 5.40 23.41 26.17 15.78 5.60 109.43%
EPS 7.83 4.78 2.03 11.48 12.13 6.58 0.86 335.43%
DPS 5.00 3.00 0.00 10.00 6.00 3.00 0.00 -
NAPS 0.38 0.38 0.00 0.36 0.52 0.49 0.47 -13.20%
Adjusted Per Share Value based on latest NOSH - 271,697
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.73 4.34 2.12 9.16 6.83 4.12 1.46 176.71%
EPS 3.10 1.89 0.80 4.49 3.16 1.72 0.23 465.46%
DPS 1.98 1.18 0.00 3.91 1.57 0.78 0.00 -
NAPS 0.1506 0.15 0.00 0.1409 0.1357 0.1279 0.1226 14.68%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.58 2.50 1.95 1.42 1.94 1.46 1.80 -
P/RPS 15.19 22.76 36.11 6.07 7.41 9.25 32.16 -39.32%
P/EPS 32.94 52.30 96.29 12.37 16.00 22.18 208.73 -70.76%
EY 3.04 1.91 1.04 8.08 6.25 4.51 0.48 241.92%
DY 1.94 1.20 0.00 7.04 3.09 2.05 0.00 -
P/NAPS 6.79 6.58 0.00 3.94 3.73 2.98 3.83 46.42%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 17/11/17 18/08/17 22/05/17 23/02/17 24/11/16 19/08/16 20/05/16 -
Price 2.53 2.76 2.67 1.65 2.01 1.86 1.59 -
P/RPS 14.89 25.13 49.45 7.05 7.68 11.79 28.41 -34.96%
P/EPS 32.30 57.74 131.84 14.38 16.58 28.25 184.38 -68.65%
EY 3.10 1.73 0.76 6.96 6.03 3.54 0.54 220.27%
DY 1.98 1.09 0.00 6.06 2.99 1.61 0.00 -
P/NAPS 6.66 7.26 0.00 4.58 3.87 3.80 3.38 57.10%

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