[ELSOFT] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -18.98%
YoY- 24.87%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 23,094 18,758 14,072 11,148 12,463 12,653 11,913 55.40%
PBT 8,209 6,665 5,377 4,050 4,989 5,051 4,027 60.70%
Tax -101 -116 -89 -88 -99 -85 -106 -3.16%
NP 8,108 6,549 5,288 3,962 4,890 4,966 3,921 62.23%
-
NP to SH 8,108 6,549 5,288 3,962 4,890 4,966 3,921 62.23%
-
Tax Rate 1.23% 1.74% 1.66% 2.17% 1.98% 1.68% 2.63% -
Total Cost 14,986 12,209 8,784 7,186 7,573 7,687 7,992 52.00%
-
Net Worth 57,907 56,345 52,514 49,950 48,669 50,630 48,774 12.11%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,635 3,635 1,808 1,808 3,634 3,634 1,826 58.18%
Div Payout % 44.83% 55.51% 34.19% 45.64% 74.32% 73.19% 46.57% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 57,907 56,345 52,514 49,950 48,669 50,630 48,774 12.11%
NOSH 180,960 181,760 181,084 184,999 180,256 180,821 180,645 0.11%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 35.11% 34.91% 37.58% 35.54% 39.24% 39.25% 32.91% -
ROE 14.00% 11.62% 10.07% 7.93% 10.05% 9.81% 8.04% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.76 10.32 7.77 6.03 6.91 7.00 6.59 55.28%
EPS 4.48 3.60 2.92 2.14 2.71 2.75 2.17 62.06%
DPS 2.01 2.00 1.00 0.98 2.00 2.00 1.00 59.20%
NAPS 0.32 0.31 0.29 0.27 0.27 0.28 0.27 11.98%
Adjusted Per Share Value based on latest NOSH - 184,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.50 2.84 2.13 1.69 1.89 1.92 1.81 55.15%
EPS 1.23 0.99 0.80 0.60 0.74 0.75 0.59 63.12%
DPS 0.55 0.55 0.27 0.27 0.55 0.55 0.28 56.78%
NAPS 0.0877 0.0854 0.0796 0.0757 0.0737 0.0767 0.0739 12.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.45 0.37 0.35 0.36 0.38 0.44 0.44 -
P/RPS 3.53 3.59 4.50 5.97 5.50 6.29 6.67 -34.54%
P/EPS 10.04 10.27 11.99 16.81 14.01 16.02 20.27 -37.37%
EY 9.96 9.74 8.34 5.95 7.14 6.24 4.93 59.74%
DY 4.46 5.41 2.85 2.72 5.26 4.55 2.27 56.80%
P/NAPS 1.41 1.19 1.21 1.33 1.41 1.57 1.63 -9.20%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 22/02/13 23/11/12 17/08/12 18/05/12 16/02/12 17/11/11 -
Price 0.46 0.37 0.35 0.34 0.40 0.42 0.46 -
P/RPS 3.60 3.59 4.50 5.64 5.79 6.00 6.98 -35.66%
P/EPS 10.27 10.27 11.99 15.88 14.74 15.29 21.19 -38.27%
EY 9.74 9.74 8.34 6.30 6.78 6.54 4.72 62.01%
DY 4.37 5.41 2.85 2.87 5.00 4.76 2.17 59.40%
P/NAPS 1.44 1.19 1.21 1.26 1.48 1.50 1.70 -10.46%

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