[ELSOFT] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -30.22%
YoY- -19.47%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 81,284 60,202 57,166 31,448 38,742 35,056 7,814 47.72%
PBT 40,550 26,490 24,090 13,464 17,630 15,102 2,008 64.98%
Tax -350 -288 -240 -276 -1,254 -56 -84 26.83%
NP 40,200 26,202 23,850 13,188 16,376 15,046 1,924 65.92%
-
NP to SH 40,200 26,202 23,850 13,188 16,376 15,046 1,924 65.92%
-
Tax Rate 0.86% 1.09% 1.00% 2.05% 7.11% 0.37% 4.18% -
Total Cost 41,084 34,000 33,316 18,260 22,366 20,010 5,890 38.20%
-
Net Worth 107,670 104,146 88,754 70,641 65,207 59,821 49,007 14.01%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 27,607 16,444 10,867 7,245 7,245 3,625 - -
Div Payout % 68.68% 62.76% 45.57% 54.94% 44.24% 24.10% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 107,670 104,146 88,754 70,641 65,207 59,821 49,007 14.01%
NOSH 276,643 274,159 181,132 181,132 181,132 181,277 181,509 7.27%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 49.46% 43.52% 41.72% 41.94% 42.27% 42.92% 24.62% -
ROE 37.34% 25.16% 26.87% 18.67% 25.11% 25.15% 3.93% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 29.44 21.97 31.56 17.36 21.39 19.34 4.31 37.72%
EPS 14.56 9.56 13.16 7.28 9.04 8.30 1.06 54.72%
DPS 10.00 6.00 6.00 4.00 4.00 2.00 0.00 -
NAPS 0.39 0.38 0.49 0.39 0.36 0.33 0.27 6.31%
Adjusted Per Share Value based on latest NOSH - 181,132
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.32 9.12 8.66 4.76 5.87 5.31 1.18 47.81%
EPS 6.09 3.97 3.61 2.00 2.48 2.28 0.29 66.06%
DPS 4.18 2.49 1.65 1.10 1.10 0.55 0.00 -
NAPS 0.1631 0.1578 0.1345 0.107 0.0988 0.0906 0.0743 13.99%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.58 2.50 1.46 1.80 1.26 0.435 0.36 -
P/RPS 8.76 11.38 4.63 10.37 5.89 2.25 8.36 0.78%
P/EPS 17.72 26.15 11.09 24.72 13.94 5.24 33.96 -10.27%
EY 5.64 3.82 9.02 4.04 7.18 19.08 2.94 11.46%
DY 3.88 2.40 4.11 2.22 3.17 4.60 0.00 -
P/NAPS 6.62 6.58 2.98 4.62 3.50 1.32 1.33 30.65%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 18/08/17 19/08/16 21/08/15 22/08/14 27/08/13 17/08/12 -
Price 3.19 2.76 1.86 1.54 1.59 0.55 0.34 -
P/RPS 10.83 12.56 5.89 8.87 7.43 2.84 7.90 5.39%
P/EPS 21.91 28.87 14.13 21.15 17.59 6.63 32.08 -6.15%
EY 4.56 3.46 7.08 4.73 5.69 15.09 3.12 6.52%
DY 3.13 2.17 3.23 2.60 2.52 3.64 0.00 -
P/NAPS 8.18 7.26 3.80 3.95 4.42 1.67 1.26 36.56%

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