[ELSOFT] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 23.47%
YoY- 812.16%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 25,691 28,095 36,161 35,880 32,170 29,181 21,206 13.65%
PBT 43,185 43,627 17,798 17,135 13,959 11,486 2,522 565.49%
Tax -653 -643 -512 -479 -469 -460 -473 24.00%
NP 42,532 42,984 17,286 16,656 13,490 11,026 2,049 656.69%
-
NP to SH 42,532 42,984 17,286 16,656 13,490 11,026 2,049 656.69%
-
Tax Rate 1.51% 1.47% 2.88% 2.80% 3.36% 4.00% 18.75% -
Total Cost -16,841 -14,889 18,875 19,224 18,680 18,155 19,157 -
-
Net Worth 142,391 142,232 115,140 108,395 115,169 107,824 107,800 20.40%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 20,320 20,320 13,513 13,513 10,105 10,105 6,719 109.26%
Div Payout % 47.78% 47.27% 78.18% 81.13% 74.91% 91.65% 327.95% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 142,391 142,232 115,140 108,395 115,169 107,824 107,800 20.40%
NOSH 678,140 677,705 677,705 677,705 677,705 675,990 674,875 0.32%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 165.55% 153.00% 47.80% 46.42% 41.93% 37.78% 9.66% -
ROE 29.87% 30.22% 15.01% 15.37% 11.71% 10.23% 1.90% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3.79 4.15 5.34 5.30 4.75 4.33 3.15 13.13%
EPS 6.27 6.35 2.55 2.46 1.99 1.64 0.30 660.15%
DPS 3.00 3.00 2.00 2.00 1.50 1.50 1.00 108.14%
NAPS 0.21 0.21 0.17 0.16 0.17 0.16 0.16 19.89%
Adjusted Per Share Value based on latest NOSH - 677,705
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3.89 4.26 5.48 5.44 4.87 4.42 3.21 13.67%
EPS 6.44 6.51 2.62 2.52 2.04 1.67 0.31 657.09%
DPS 3.08 3.08 2.05 2.05 1.53 1.53 1.02 109.05%
NAPS 0.2157 0.2155 0.1745 0.1642 0.1745 0.1634 0.1633 20.40%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.59 0.575 0.625 0.63 0.91 1.04 0.875 -
P/RPS 15.57 13.86 11.71 11.90 19.16 24.02 27.80 -32.07%
P/EPS 9.41 9.06 24.49 25.62 45.70 63.56 287.72 -89.79%
EY 10.63 11.04 4.08 3.90 2.19 1.57 0.35 875.46%
DY 5.08 5.22 3.20 3.17 1.65 1.44 1.14 171.04%
P/NAPS 2.81 2.74 3.68 3.94 5.35 6.50 5.47 -35.88%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 17/02/23 21/11/22 19/08/22 29/04/22 18/02/22 19/11/21 -
Price 0.555 0.595 0.585 0.745 0.855 0.95 0.95 -
P/RPS 14.65 14.34 10.96 14.07 18.01 21.94 30.18 -38.26%
P/EPS 8.85 9.38 22.92 30.30 42.94 58.06 312.38 -90.72%
EY 11.30 10.67 4.36 3.30 2.33 1.72 0.32 978.68%
DY 5.41 5.04 3.42 2.68 1.75 1.58 1.05 198.61%
P/NAPS 2.64 2.83 3.44 4.66 5.03 5.94 5.94 -41.79%

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