[ELSOFT] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 26.48%
YoY- 73.1%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 62,306 63,205 43,976 47,173 28,212 15,290 13,398 29.16%
PBT 29,017 29,493 25,517 21,761 12,016 5,392 4,957 34.21%
Tax -293 -208 -138 -1,049 -50 -101 -96 20.41%
NP 28,724 29,285 25,378 20,712 11,965 5,290 4,861 34.42%
-
NP to SH 28,724 29,285 25,378 20,712 11,965 5,290 4,861 34.42%
-
Tax Rate 1.01% 0.71% 0.54% 4.82% 0.42% 1.87% 1.94% -
Total Cost 33,582 33,920 18,597 26,461 16,246 10,000 8,537 25.61%
-
Net Worth 104,520 94,188 83,320 68,798 59,826 52,544 48,976 13.45%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 18,336 14,490 9,660 4,827 2,417 - 2,418 40.12%
Div Payout % 63.84% 49.48% 38.06% 23.31% 20.20% - 49.75% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 104,520 94,188 83,320 68,798 59,826 52,544 48,976 13.45%
NOSH 275,142 181,132 181,132 181,048 181,292 181,187 181,393 7.18%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 46.10% 46.33% 57.71% 43.91% 42.41% 34.60% 36.28% -
ROE 27.48% 31.09% 30.46% 30.11% 20.00% 10.07% 9.93% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.65 34.89 24.28 26.06 15.56 8.44 7.39 20.50%
EPS 10.44 16.17 14.01 11.44 6.60 2.92 2.68 25.41%
DPS 6.67 8.00 5.33 2.67 1.33 0.00 1.33 30.79%
NAPS 0.38 0.52 0.46 0.38 0.33 0.29 0.27 5.85%
Adjusted Per Share Value based on latest NOSH - 180,935
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.44 9.58 6.66 7.15 4.27 2.32 2.03 29.16%
EPS 4.35 4.44 3.85 3.14 1.81 0.80 0.74 34.30%
DPS 2.78 2.20 1.46 0.73 0.37 0.00 0.37 39.90%
NAPS 0.1584 0.1427 0.1262 0.1042 0.0906 0.0796 0.0742 13.45%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.58 1.94 1.65 1.69 0.65 0.35 0.44 -
P/RPS 11.39 5.56 6.80 6.49 4.18 4.15 5.96 11.38%
P/EPS 24.71 12.00 11.78 14.77 9.85 11.99 16.42 7.04%
EY 4.05 8.33 8.49 6.77 10.15 8.34 6.09 -6.56%
DY 2.58 4.12 3.23 1.58 2.05 0.00 3.03 -2.64%
P/NAPS 6.79 3.73 3.59 4.45 1.97 1.21 1.63 26.81%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/17 24/11/16 20/11/15 21/11/14 22/11/13 23/11/12 17/11/11 -
Price 2.53 2.01 2.00 1.51 0.70 0.35 0.46 -
P/RPS 11.17 5.76 8.24 5.80 4.50 4.15 6.23 10.21%
P/EPS 24.23 12.43 14.27 13.20 10.61 11.99 17.16 5.91%
EY 4.13 8.04 7.01 7.58 9.43 8.34 5.83 -5.57%
DY 2.64 3.98 2.67 1.77 1.90 0.00 2.90 -1.55%
P/NAPS 6.66 3.87 4.35 3.97 2.12 1.21 1.70 25.52%

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