[ELSOFT] QoQ TTM Result on 31-Mar-2019 [#1]

Stock

[ELSOFT] ELSOFT RESEARCH BHD

Announcement Date

27-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- -8.01%

YoY- 14.98%

Quarter Report

ELSOFT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	33,550	40,345	59,951	71,770	78,150	82,719	74,889	-41.36%
YoY %	-16.84%	-32.70%	-16.47%	-8.16%	-5.52%	10.46%	-	-
Horiz. %	44.80%	53.87%	80.05%	95.84%	104.35%	110.46%	100.00%	-
PBT	18,313	20,478	31,422	37,101	40,255	42,588	37,350	-37.73%
YoY %	-10.57%	-34.83%	-15.31%	-7.84%	-5.48%	14.02%	-	-
Horiz. %	49.03%	54.83%	84.13%	99.33%	107.78%	114.02%	100.00%	-
Tax	-553	-373	-428	-384	-339	-532	-501	6.78%
YoY %	-48.26%	12.85%	-11.46%	-13.27%	36.28%	-6.19%	-	-
Horiz. %	110.38%	74.45%	85.43%	76.65%	67.66%	106.19%	100.00%	-
NP	17,760	20,105	30,994	36,717	39,916	42,056	36,849	-38.44%
YoY %	-11.66%	-35.13%	-15.59%	-8.01%	-5.09%	14.13%	-	-
Horiz. %	48.20%	54.56%	84.11%	99.64%	108.32%	114.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,760	20,105	30,994	36,717	39,916	42,056	36,849	-38.44%
YoY %	-11.66%	-35.13%	-15.59%	-8.01%	-5.09%	14.13%	-	-
Horiz. %	48.20%	54.56%	84.11%	99.64%	108.32%	114.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.02%	1.82%	1.36%	1.04%	0.84%	1.25%	1.34%	-
YoY %	65.93%	33.82%	30.77%	23.81%	-32.80%	-6.72%	-	-
Horiz. %	225.37%	135.82%	101.49%	77.61%	62.69%	93.28%	100.00%	-
Total Cost	15,790	20,240	28,957	35,053	38,234	40,663	38,040	-44.26%
YoY %	-21.99%	-30.10%	-17.39%	-8.32%	-5.97%	6.90%	-	-
Horiz. %	41.51%	53.21%	76.12%	92.15%	100.51%	106.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,406	106,720	113,230	119,864	112,739	113,190	107,670	3.51%
YoY %	6.26%	-5.75%	-5.53%	6.32%	-0.40%	5.13%	-	-
Horiz. %	105.33%	99.12%	105.16%	111.33%	104.71%	105.13%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	19,990	24,944	29,932	31,553	30,404	30,373	27,551	-19.20%
YoY %	-19.86%	-16.66%	-5.14%	3.78%	0.10%	10.24%	-	-
Horiz. %	72.56%	90.54%	108.64%	114.53%	110.36%	110.24%	100.00%	-
Div Payout %	112.56%	124.07%	96.57%	85.94%	76.17%	72.22%	74.77%	-
YoY %	-9.28%	28.48%	12.37%	12.83%	5.47%	-3.41%	-	-
Horiz. %	150.54%	165.94%	129.16%	114.94%	101.87%	96.59%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	113,406	106,720	113,230	119,864	112,739	113,190	107,670	3.51%
YoY %	6.26%	-5.75%	-5.53%	6.32%	-0.40%	5.13%	-	-
Horiz. %	105.33%	99.12%	105.16%	111.33%	104.71%	105.13%	100.00%	-
NOSH	669,457	668,063	667,432	665,936	665,824	277,295	276,643	79.95%
YoY %	0.21%	0.09%	0.22%	0.02%	140.11%	0.24%	-	-
Horiz. %	241.99%	241.49%	241.26%	240.72%	240.68%	100.24%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	52.94%	49.83%	51.70%	51.16%	51.08%	50.84%	49.20%	-
YoY %	6.24%	-3.62%	1.06%	0.16%	0.47%	3.33%	-	-
Horiz. %	107.60%	101.28%	105.08%	103.98%	103.82%	103.33%	100.00%	-
ROE	15.66%	18.84%	27.37%	30.63%	35.41%	37.16%	34.22%	-
YoY %	-16.88%	-31.17%	-10.64%	-13.50%	-4.71%	8.59%	-	-
Horiz. %	45.76%	55.06%	79.98%	89.51%	103.48%	108.59%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	5.03	6.05	9.00	10.78	11.78	12.42	27.13	-67.38%
YoY %	-16.86%	-32.78%	-16.51%	-8.49%	-5.15%	-54.22%	-	-
Horiz. %	18.54%	22.30%	33.17%	39.73%	43.42%	45.78%	100.00%	-
EPS	2.66	3.01	4.65	5.51	6.02	6.32	13.35	-65.78%
YoY %	-11.63%	-35.27%	-15.61%	-8.47%	-4.75%	-52.66%	-	-
Horiz. %	19.93%	22.55%	34.83%	41.27%	45.09%	47.34%	100.00%	-
DPS	3.00	3.75	4.50	4.74	4.58	4.56	10.00	-55.08%
YoY %	-20.00%	-16.67%	-5.06%	3.49%	0.44%	-54.40%	-	-
Horiz. %	30.00%	37.50%	45.00%	47.40%	45.80%	45.60%	100.00%	-
NAPS	0.17	0.16	0.17	0.18	0.17	0.17	0.39	-42.42%
YoY %	6.25%	-5.88%	-5.56%	5.88%	0.00%	-56.41%	-	-
Horiz. %	43.59%	41.03%	43.59%	46.15%	43.59%	43.59%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 665,936
RPS	4.83	5.81	8.64	10.34	11.26	11.92	10.79	-41.39%
YoY %	-16.87%	-32.75%	-16.44%	-8.17%	-5.54%	10.47%	-	-
Horiz. %	44.76%	53.85%	80.07%	95.83%	104.36%	110.47%	100.00%	-
EPS	2.56	2.90	4.47	5.29	5.75	6.06	5.31	-38.43%
YoY %	-11.72%	-35.12%	-15.50%	-8.00%	-5.12%	14.12%	-	-
Horiz. %	48.21%	54.61%	84.18%	99.62%	108.29%	114.12%	100.00%	-
DPS	2.88	3.59	4.31	4.55	4.38	4.38	3.97	-19.21%
YoY %	-19.78%	-16.71%	-5.27%	3.88%	0.00%	10.33%	-	-
Horiz. %	72.54%	90.43%	108.56%	114.61%	110.33%	110.33%	100.00%	-
NAPS	0.1634	0.1537	0.1631	0.1727	0.1624	0.1631	0.1551	3.52%
YoY %	6.31%	-5.76%	-5.56%	6.34%	-0.43%	5.16%	-	-
Horiz. %	105.35%	99.10%	105.16%	111.35%	104.71%	105.16%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	0.83	0.915	0.80	0.95	1.09	3.45	2.58	-
P/RPS	16.50	15.13	8.89	8.81	9.25	27.77	9.51	44.24%
YoY %	9.05%	70.19%	0.91%	-4.76%	-66.69%	192.01%	-	-
Horiz. %	173.50%	159.10%	93.48%	92.64%	97.27%	292.01%	100.00%	-
P/EPS	31.18	30.36	17.19	17.23	18.11	54.62	19.33	37.42%
YoY %	2.70%	76.61%	-0.23%	-4.86%	-66.84%	182.57%	-	-
Horiz. %	161.30%	157.06%	88.93%	89.14%	93.69%	282.57%	100.00%	-
EY	3.21	3.29	5.82	5.80	5.52	1.83	5.17	-27.15%
YoY %	-2.43%	-43.47%	0.34%	5.07%	201.64%	-64.60%	-	-
Horiz. %	62.09%	63.64%	112.57%	112.19%	106.77%	35.40%	100.00%	-
DY	3.61	4.10	5.63	4.99	4.21	1.32	3.88	-4.68%
YoY %	-11.95%	-27.18%	12.83%	18.53%	218.94%	-65.98%	-	-
Horiz. %	93.04%	105.67%	145.10%	128.61%	108.51%	34.02%	100.00%	-
P/NAPS	4.88	5.72	4.71	5.28	6.41	20.29	6.62	-18.35%
YoY %	-14.69%	21.44%	-10.80%	-17.63%	-68.41%	206.50%	-	-
Horiz. %	73.72%	86.40%	71.15%	79.76%	96.83%	306.50%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	22/11/19	16/08/19	27/05/19	22/02/19	16/11/18	17/08/18	-
Price	0.80	0.935	0.89	0.79	1.19	1.42	3.19	-
P/RPS	15.91	15.46	9.89	7.33	10.10	11.43	11.76	22.25%
YoY %	2.91%	56.32%	34.92%	-27.43%	-11.64%	-2.81%	-	-
Horiz. %	135.29%	131.46%	84.10%	62.33%	85.88%	97.19%	100.00%	-
P/EPS	30.05	31.02	19.13	14.33	19.77	22.48	23.90	16.44%
YoY %	-3.13%	62.15%	33.50%	-27.52%	-12.06%	-5.94%	-	-
Horiz. %	125.73%	129.79%	80.04%	59.96%	82.72%	94.06%	100.00%	-
EY	3.33	3.22	5.23	6.98	5.06	4.45	4.18	-14.02%
YoY %	3.42%	-38.43%	-25.07%	37.94%	13.71%	6.46%	-	-
Horiz. %	79.67%	77.03%	125.12%	166.99%	121.05%	106.46%	100.00%	-
DY	3.75	4.01	5.06	6.00	3.85	3.21	3.13	12.76%
YoY %	-6.48%	-20.75%	-15.67%	55.84%	19.94%	2.56%	-	-
Horiz. %	119.81%	128.12%	161.66%	191.69%	123.00%	102.56%	100.00%	-
P/NAPS	4.71	5.84	5.24	4.39	7.00	8.35	8.18	-30.71%
YoY %	-19.35%	11.45%	19.36%	-37.29%	-16.17%	2.08%	-	-
Horiz. %	57.58%	71.39%	64.06%	53.67%	85.57%	102.08%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

295

HLIND

HONG LEONG INDUSTRIES BHD

283

MPI

MALAYSIAN PACIFIC INDUSTRIES

277

JCY

JCY INTERNATIONAL BERHAD

175

PBBANK

PUBLIC BANK BHD

108

INARI

INARI AMERTRON BERHAD

YTLPOWR

YTL POWER INTERNATIONAL BHD

GENM

GENTING MALAYSIA BERHAD

GENTING

GENTING BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More