[ELSOFT] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 281.72%
YoY- 80.85%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 44,886 81,284 60,202 57,166 31,448 38,742 35,056 4.20%
PBT 22,884 40,550 26,490 24,090 13,464 17,630 15,102 7.16%
Tax -528 -350 -288 -240 -276 -1,254 -56 45.32%
NP 22,356 40,200 26,202 23,850 13,188 16,376 15,046 6.81%
-
NP to SH 22,356 40,200 26,202 23,850 13,188 16,376 15,046 6.81%
-
Tax Rate 2.31% 0.86% 1.09% 1.00% 2.05% 7.11% 0.37% -
Total Cost 22,530 41,084 34,000 33,316 18,260 22,366 20,010 1.99%
-
Net Worth 113,230 107,670 104,146 88,754 70,641 65,207 59,821 11.21%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 26,642 27,607 16,444 10,867 7,245 7,245 3,625 39.41%
Div Payout % 119.17% 68.68% 62.76% 45.57% 54.94% 44.24% 24.10% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 113,230 107,670 104,146 88,754 70,641 65,207 59,821 11.21%
NOSH 667,432 276,643 274,159 181,132 181,132 181,132 181,277 24.25%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 49.81% 49.46% 43.52% 41.72% 41.94% 42.27% 42.92% -
ROE 19.74% 37.34% 25.16% 26.87% 18.67% 25.11% 25.15% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 6.74 29.44 21.97 31.56 17.36 21.39 19.34 -16.10%
EPS 3.36 14.56 9.56 13.16 7.28 9.04 8.30 -13.98%
DPS 4.00 10.00 6.00 6.00 4.00 4.00 2.00 12.24%
NAPS 0.17 0.39 0.38 0.49 0.39 0.36 0.33 -10.46%
Adjusted Per Share Value based on latest NOSH - 181,132
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 6.47 11.71 8.67 8.24 4.53 5.58 5.05 4.21%
EPS 3.22 5.79 3.77 3.44 1.90 2.36 2.17 6.79%
DPS 3.84 3.98 2.37 1.57 1.04 1.04 0.52 39.52%
NAPS 0.1631 0.1551 0.15 0.1279 0.1018 0.0939 0.0862 11.20%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.80 2.58 2.50 1.46 1.80 1.26 0.435 -
P/RPS 11.87 8.76 11.38 4.63 10.37 5.89 2.25 31.92%
P/EPS 23.83 17.72 26.15 11.09 24.72 13.94 5.24 28.70%
EY 4.20 5.64 3.82 9.02 4.04 7.18 19.08 -22.28%
DY 5.00 3.88 2.40 4.11 2.22 3.17 4.60 1.39%
P/NAPS 4.71 6.62 6.58 2.98 4.62 3.50 1.32 23.60%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 16/08/19 17/08/18 18/08/17 19/08/16 21/08/15 22/08/14 27/08/13 -
Price 0.89 3.19 2.76 1.86 1.54 1.59 0.55 -
P/RPS 13.21 10.83 12.56 5.89 8.87 7.43 2.84 29.18%
P/EPS 26.52 21.91 28.87 14.13 21.15 17.59 6.63 25.97%
EY 3.77 4.56 3.46 7.08 4.73 5.69 15.09 -20.63%
DY 4.49 3.13 2.17 3.23 2.60 2.52 3.64 3.55%
P/NAPS 5.24 8.18 7.26 3.80 3.95 4.42 1.67 20.98%

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