[ELSOFT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 174.98%
YoY- 8.83%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 43,976 47,173 28,212 15,290 13,398 12,540 6,302 38.21%
PBT 25,517 21,761 12,016 5,392 4,957 5,005 2,641 45.91%
Tax -138 -1,049 -50 -101 -96 -120 -82 9.05%
NP 25,378 20,712 11,965 5,290 4,861 4,885 2,558 46.56%
-
NP to SH 25,378 20,712 11,965 5,290 4,861 4,885 2,558 46.56%
-
Tax Rate 0.54% 4.82% 0.42% 1.87% 1.94% 2.40% 3.10% -
Total Cost 18,597 26,461 16,246 10,000 8,537 7,654 3,744 30.60%
-
Net Worth 83,320 68,798 59,826 52,544 48,976 47,160 45,259 10.70%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 9,660 4,827 2,417 - 2,418 2,418 2,413 25.99%
Div Payout % 38.06% 23.31% 20.20% - 49.75% 49.50% 94.34% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 83,320 68,798 59,826 52,544 48,976 47,160 45,259 10.70%
NOSH 181,132 181,048 181,292 181,187 181,393 181,386 181,037 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 57.71% 43.91% 42.41% 34.60% 36.28% 38.96% 40.60% -
ROE 30.46% 30.11% 20.00% 10.07% 9.93% 10.36% 5.65% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.28 26.06 15.56 8.44 7.39 6.91 3.48 38.21%
EPS 14.01 11.44 6.60 2.92 2.68 2.69 1.41 46.59%
DPS 5.33 2.67 1.33 0.00 1.33 1.33 1.33 26.01%
NAPS 0.46 0.38 0.33 0.29 0.27 0.26 0.25 10.69%
Adjusted Per Share Value based on latest NOSH - 181,084
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.34 6.80 4.06 2.20 1.93 1.81 0.91 38.17%
EPS 3.66 2.98 1.72 0.76 0.70 0.70 0.37 46.48%
DPS 1.39 0.70 0.35 0.00 0.35 0.35 0.35 25.82%
NAPS 0.12 0.0991 0.0862 0.0757 0.0706 0.0679 0.0652 10.69%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.65 1.69 0.65 0.35 0.44 0.50 0.63 -
P/RPS 6.80 6.49 4.18 4.15 5.96 7.23 18.10 -15.04%
P/EPS 11.78 14.77 9.85 11.99 16.42 18.56 44.58 -19.88%
EY 8.49 6.77 10.15 8.34 6.09 5.39 2.24 24.85%
DY 3.23 1.58 2.05 0.00 3.03 2.67 2.12 7.26%
P/NAPS 3.59 4.45 1.97 1.21 1.63 1.92 2.52 6.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 22/11/13 23/11/12 17/11/11 25/11/10 26/11/09 -
Price 2.00 1.51 0.70 0.35 0.46 0.49 0.63 -
P/RPS 8.24 5.80 4.50 4.15 6.23 7.09 18.10 -12.28%
P/EPS 14.27 13.20 10.61 11.99 17.16 18.19 44.58 -17.28%
EY 7.01 7.58 9.43 8.34 5.83 5.50 2.24 20.93%
DY 2.67 1.77 1.90 0.00 2.90 2.72 2.12 3.91%
P/NAPS 4.35 3.97 2.12 1.21 1.70 1.88 2.52 9.52%

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