[ELSOFT] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 66.29%
YoY- 682.02%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 57,166 31,448 38,742 35,056 7,814 10,824 13,406 27.31%
PBT 24,090 13,464 17,630 15,102 2,008 4,010 5,582 27.56%
Tax -240 -276 -1,254 -56 -84 -78 -118 12.54%
NP 23,850 13,188 16,376 15,046 1,924 3,932 5,464 27.81%
-
NP to SH 23,850 13,188 16,376 15,046 1,924 3,932 5,464 27.81%
-
Tax Rate 1.00% 2.05% 7.11% 0.37% 4.18% 1.95% 2.11% -
Total Cost 33,316 18,260 22,366 20,010 5,890 6,892 7,942 26.96%
-
Net Worth 88,754 70,641 65,207 59,821 49,007 49,149 48,850 10.45%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,867 7,245 7,245 3,625 - 3,640 3,618 20.09%
Div Payout % 45.57% 54.94% 44.24% 24.10% - 92.59% 66.23% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 88,754 70,641 65,207 59,821 49,007 49,149 48,850 10.45%
NOSH 181,132 181,132 181,132 181,277 181,509 182,037 180,927 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 41.72% 41.94% 42.27% 42.92% 24.62% 36.33% 40.76% -
ROE 26.87% 18.67% 25.11% 25.15% 3.93% 8.00% 11.19% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.56 17.36 21.39 19.34 4.31 5.95 7.41 27.28%
EPS 13.16 7.28 9.04 8.30 1.06 2.16 3.02 27.77%
DPS 6.00 4.00 4.00 2.00 0.00 2.00 2.00 20.07%
NAPS 0.49 0.39 0.36 0.33 0.27 0.27 0.27 10.43%
Adjusted Per Share Value based on latest NOSH - 181,413
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.66 4.76 5.87 5.31 1.18 1.64 2.03 27.32%
EPS 3.61 2.00 2.48 2.28 0.29 0.60 0.83 27.73%
DPS 1.65 1.10 1.10 0.55 0.00 0.55 0.55 20.07%
NAPS 0.1345 0.107 0.0988 0.0906 0.0743 0.0745 0.074 10.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.46 1.80 1.26 0.435 0.36 0.49 0.56 -
P/RPS 4.63 10.37 5.89 2.25 8.36 8.24 7.56 -7.84%
P/EPS 11.09 24.72 13.94 5.24 33.96 22.69 18.54 -8.20%
EY 9.02 4.04 7.18 19.08 2.94 4.41 5.39 8.95%
DY 4.11 2.22 3.17 4.60 0.00 4.08 3.57 2.37%
P/NAPS 2.98 4.62 3.50 1.32 1.33 1.81 2.07 6.25%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 21/08/15 22/08/14 27/08/13 17/08/12 15/08/11 23/08/10 -
Price 1.86 1.54 1.59 0.55 0.34 0.44 0.55 -
P/RPS 5.89 8.87 7.43 2.84 7.90 7.40 7.42 -3.77%
P/EPS 14.13 21.15 17.59 6.63 32.08 20.37 18.21 -4.13%
EY 7.08 4.73 5.69 15.09 3.12 4.91 5.49 4.32%
DY 3.23 2.60 2.52 3.64 0.00 4.55 3.64 -1.97%
P/NAPS 3.80 3.95 4.42 1.67 1.26 1.63 2.04 10.91%

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