[ELSOFT] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
16-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 11.94%
YoY- 56.66%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 21,704 17,600 36,394 86,801 62,306 63,205 43,976 -11.09%
PBT 7,566 5,521 19,005 45,374 29,017 29,493 25,517 -18.32%
Tax -410 -172 -421 -376 -293 -208 -138 19.87%
NP 7,156 5,349 18,584 44,998 28,724 29,285 25,378 -19.00%
-
NP to SH 7,156 5,349 18,584 44,998 28,724 29,285 25,378 -19.00%
-
Tax Rate 5.42% 3.12% 2.22% 0.83% 1.01% 0.71% 0.54% -
Total Cost 14,548 12,250 17,810 41,802 33,582 33,920 18,597 -4.00%
-
Net Worth 107,800 107,305 106,720 113,190 104,520 94,188 83,320 4.38%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 4,491 4,471 22,233 29,562 18,336 14,490 9,660 -11.97%
Div Payout % 62.77% 83.58% 119.64% 65.70% 63.84% 49.48% 38.06% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 107,800 107,305 106,720 113,190 104,520 94,188 83,320 4.38%
NOSH 674,875 672,089 668,063 277,295 275,142 181,132 181,132 24.48%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 32.97% 30.39% 51.06% 51.84% 46.10% 46.33% 57.71% -
ROE 6.64% 4.99% 17.41% 39.75% 27.48% 31.09% 30.46% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 3.22 2.62 5.46 13.04 22.65 34.89 24.28 -28.56%
EPS 1.07 0.80 2.79 6.79 10.44 16.17 14.01 -34.83%
DPS 0.67 0.67 3.33 4.44 6.67 8.00 5.33 -29.20%
NAPS 0.16 0.16 0.16 0.17 0.38 0.52 0.46 -16.12%
Adjusted Per Share Value based on latest NOSH - 277,295
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 3.13 2.54 5.24 12.50 8.98 9.11 6.34 -11.08%
EPS 1.03 0.77 2.68 6.48 4.14 4.22 3.66 -19.03%
DPS 0.65 0.64 3.20 4.26 2.64 2.09 1.39 -11.88%
NAPS 0.1553 0.1546 0.1537 0.1631 0.1506 0.1357 0.12 4.38%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.875 0.60 0.915 3.45 2.58 1.94 1.65 -
P/RPS 27.16 22.86 16.77 26.46 11.39 5.56 6.80 25.93%
P/EPS 82.38 75.22 32.84 51.05 24.71 12.00 11.78 38.24%
EY 1.21 1.33 3.05 1.96 4.05 8.33 8.49 -27.70%
DY 0.76 1.11 3.64 1.29 2.58 4.12 3.23 -21.41%
P/NAPS 5.47 3.75 5.72 20.29 6.79 3.73 3.59 7.26%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 20/11/20 22/11/19 16/11/18 17/11/17 24/11/16 20/11/15 -
Price 0.95 0.64 0.935 1.42 2.53 2.01 2.00 -
P/RPS 29.49 24.39 17.14 10.89 11.17 5.76 8.24 23.65%
P/EPS 89.44 80.24 33.56 21.01 24.23 12.43 14.27 35.74%
EY 1.12 1.25 2.98 4.76 4.13 8.04 7.01 -26.31%
DY 0.70 1.04 3.57 3.13 2.64 3.98 2.67 -19.98%
P/NAPS 5.94 4.00 5.84 8.35 6.66 3.87 4.35 5.32%

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