[ELSOFT] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 27.47%
YoY- 36.15%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 62,600 49,586 49,741 42,745 41,496 51,228 45,143 24.37%
PBT 31,781 23,194 26,468 23,606 18,706 24,468 20,789 32.73%
Tax -302 -209 -320 34 -160 -830 -649 -39.97%
NP 31,479 22,985 26,148 23,640 18,546 23,638 20,140 34.71%
-
NP to SH 31,479 22,985 26,148 23,640 18,546 23,638 20,140 34.71%
-
Tax Rate 0.95% 0.90% 1.21% -0.14% 0.86% 3.39% 3.12% -
Total Cost 31,121 26,601 23,593 19,105 22,950 27,590 25,003 15.72%
-
Net Worth 88,754 85,132 83,320 83,320 70,641 77,886 74,264 12.62%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 16,301 14,490 14,490 16,301 12,679 12,679 12,679 18.25%
Div Payout % 51.79% 63.04% 55.42% 68.96% 68.37% 53.64% 62.96% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 88,754 85,132 83,320 83,320 70,641 77,886 74,264 12.62%
NOSH 181,132 181,132 181,132 181,132 181,132 181,132 181,132 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 50.29% 46.35% 52.57% 55.30% 44.69% 46.14% 44.61% -
ROE 35.47% 27.00% 31.38% 28.37% 26.25% 30.35% 27.12% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.56 27.38 27.46 23.60 22.91 28.28 24.92 24.38%
EPS 17.38 12.69 14.44 13.05 10.24 13.05 11.12 34.71%
DPS 9.00 8.00 8.00 9.00 7.00 7.00 7.00 18.25%
NAPS 0.49 0.47 0.46 0.46 0.39 0.43 0.41 12.63%
Adjusted Per Share Value based on latest NOSH - 181,132
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.48 7.51 7.54 6.48 6.29 7.76 6.84 24.33%
EPS 4.77 3.48 3.96 3.58 2.81 3.58 3.05 34.77%
DPS 2.47 2.20 2.20 2.47 1.92 1.92 1.92 18.30%
NAPS 0.1345 0.129 0.1262 0.1262 0.107 0.118 0.1125 12.65%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.46 1.80 1.89 1.65 1.80 1.79 1.37 -
P/RPS 4.22 6.58 6.88 6.99 7.86 6.33 5.50 -16.20%
P/EPS 8.40 14.18 13.09 12.64 17.58 13.72 12.32 -22.55%
EY 11.90 7.05 7.64 7.91 5.69 7.29 8.12 29.05%
DY 6.16 4.44 4.23 5.45 3.89 3.91 5.11 13.28%
P/NAPS 2.98 3.83 4.11 3.59 4.62 4.16 3.34 -7.32%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 20/05/16 26/02/16 20/11/15 21/08/15 22/05/15 26/02/15 -
Price 1.86 1.59 1.94 2.00 1.54 1.78 1.79 -
P/RPS 5.38 5.81 7.06 8.48 6.72 6.29 7.18 -17.51%
P/EPS 10.70 12.53 13.44 15.32 15.04 13.64 16.10 -23.86%
EY 9.34 7.98 7.44 6.53 6.65 7.33 6.21 31.30%
DY 4.84 5.03 4.12 4.50 4.55 3.93 3.91 15.30%
P/NAPS 3.80 3.38 4.22 4.35 3.95 4.14 4.37 -8.90%

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