[ELSOFT] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -2.97%
YoY- -4.28%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 82,719 74,889 65,616 64,348 62,939 65,131 68,223 13.69%
PBT 42,588 37,350 32,450 30,320 31,042 32,599 35,333 13.24%
Tax -532 -501 -517 -470 -277 -237 -178 107.35%
NP 42,056 36,849 31,933 29,850 30,765 32,362 35,155 12.67%
-
NP to SH 42,056 36,849 31,933 29,850 30,765 32,362 35,155 12.67%
-
Tax Rate 1.25% 1.34% 1.59% 1.55% 0.89% 0.73% 0.50% -
Total Cost 40,663 38,040 33,683 34,498 32,174 32,769 33,068 14.76%
-
Net Worth 113,190 107,670 110,185 107,366 104,520 104,146 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 30,373 27,551 27,491 21,982 24,591 24,524 19,926 32.41%
Div Payout % 72.22% 74.77% 86.09% 73.64% 79.93% 75.78% 56.68% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 113,190 107,670 110,185 107,366 104,520 104,146 0 -
NOSH 277,295 276,643 275,512 275,399 275,142 274,159 273,114 1.01%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 50.84% 49.20% 48.67% 46.39% 48.88% 49.69% 51.53% -
ROE 37.16% 34.22% 28.98% 27.80% 29.43% 31.07% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.42 27.13 23.82 23.37 22.88 23.76 24.98 -37.21%
EPS 6.32 13.35 11.59 10.84 11.19 11.81 12.87 -37.72%
DPS 4.56 10.00 10.00 8.00 9.00 8.95 7.30 -26.90%
NAPS 0.17 0.39 0.40 0.39 0.38 0.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 275,399
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.53 11.35 9.94 9.75 9.54 9.87 10.34 13.65%
EPS 6.37 5.58 4.84 4.52 4.66 4.90 5.33 12.60%
DPS 4.60 4.17 4.17 3.33 3.73 3.72 3.02 32.34%
NAPS 0.1715 0.1631 0.1669 0.1627 0.1584 0.1578 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.45 2.58 2.49 2.70 2.58 2.50 1.95 -
P/RPS 27.77 9.51 10.45 11.55 11.27 10.52 7.81 132.78%
P/EPS 54.62 19.33 21.48 24.90 23.07 21.17 15.15 134.93%
EY 1.83 5.17 4.66 4.02 4.34 4.72 6.60 -57.44%
DY 1.32 3.88 4.02 2.96 3.49 3.58 3.74 -50.02%
P/NAPS 20.29 6.62 6.23 6.92 6.79 6.58 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/11/18 17/08/18 25/05/18 23/02/18 17/11/17 18/08/17 22/05/17 -
Price 1.42 3.19 2.59 2.62 2.53 2.76 2.67 -
P/RPS 11.43 11.76 10.87 11.21 11.06 11.61 10.69 4.55%
P/EPS 22.48 23.90 22.34 24.16 22.62 23.37 20.74 5.51%
EY 4.45 4.18 4.48 4.14 4.42 4.28 4.82 -5.18%
DY 3.21 3.13 3.86 3.05 3.56 3.24 2.73 11.39%
P/NAPS 8.35 8.18 6.48 6.72 6.66 7.26 0.00 -

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