[ELSOFT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 18.28%
YoY- 33.73%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 27,296 22,443 10,110 78,150 65,101 40,642 16,490 39.88%
PBT 14,254 11,442 5,022 40,256 34,031 20,275 8,176 44.80%
Tax -316 -264 -132 -339 -282 -175 -87 136.10%
NP 13,938 11,178 4,890 39,917 33,749 20,100 8,089 43.67%
-
NP to SH 13,938 11,178 4,890 39,917 33,749 20,100 8,089 43.67%
-
Tax Rate 2.22% 2.31% 2.63% 0.84% 0.83% 0.86% 1.06% -
Total Cost 13,358 11,265 5,220 38,233 31,352 20,542 8,401 36.19%
-
Net Worth 106,720 113,230 119,864 112,739 113,190 107,670 110,185 -2.10%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 16,675 13,321 6,659 30,373 22,171 13,803 5,509 109.10%
Div Payout % 119.64% 119.17% 136.18% 76.09% 65.70% 68.68% 68.11% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 106,720 113,230 119,864 112,739 113,190 107,670 110,185 -2.10%
NOSH 668,063 667,432 665,936 665,824 277,295 276,643 275,512 80.39%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 51.06% 49.81% 48.37% 51.08% 51.84% 49.46% 49.05% -
ROE 13.06% 9.87% 4.08% 35.41% 29.82% 18.67% 7.34% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.09 3.37 1.52 11.78 9.78 14.72 5.99 -22.44%
EPS 2.09 1.68 0.73 6.02 5.09 7.28 2.94 -20.33%
DPS 2.50 2.00 1.00 4.58 3.33 5.00 2.00 16.02%
NAPS 0.16 0.17 0.18 0.17 0.17 0.39 0.40 -45.68%
Adjusted Per Share Value based on latest NOSH - 665,824
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.14 3.40 1.53 11.84 9.86 6.16 2.50 39.92%
EPS 2.11 1.69 0.74 6.05 5.11 3.05 1.23 43.25%
DPS 2.53 2.02 1.01 4.60 3.36 2.09 0.83 110.08%
NAPS 0.1617 0.1716 0.1816 0.1708 0.1715 0.1631 0.1669 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.915 0.80 0.95 1.09 3.45 2.58 2.49 -
P/RPS 22.36 23.74 62.57 9.25 35.29 17.53 41.60 -33.86%
P/EPS 43.79 47.67 129.37 18.11 68.06 35.44 84.79 -35.60%
EY 2.28 2.10 0.77 5.52 1.47 2.82 1.18 55.07%
DY 2.73 2.50 1.05 4.20 0.97 1.94 0.80 126.49%
P/NAPS 5.72 4.71 5.28 6.41 20.29 6.62 6.23 -5.52%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 16/08/19 27/05/19 22/02/19 16/11/18 17/08/18 25/05/18 -
Price 0.935 0.89 0.79 1.19 1.42 3.19 2.59 -
P/RPS 22.85 26.41 52.03 10.10 14.52 21.67 43.27 -34.64%
P/EPS 44.74 53.03 107.58 19.77 28.01 43.82 88.20 -36.36%
EY 2.23 1.89 0.93 5.06 3.57 2.28 1.13 57.26%
DY 2.67 2.25 1.27 3.85 2.35 1.57 0.77 128.92%
P/NAPS 5.84 5.24 4.39 7.00 8.35 8.18 6.48 -6.69%

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