[ELSOFT] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1.58%
YoY- 25.74%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 45,143 25,218 18,758 12,653 11,269 5,880 16,430 18.33%
PBT 20,792 11,344 6,664 4,989 4,005 1,751 6,731 20.66%
Tax -658 -521 -44 -51 -78 -92 -76 43.27%
NP 20,134 10,823 6,620 4,938 3,927 1,659 6,655 20.25%
-
NP to SH 20,134 10,823 6,620 4,938 3,927 1,659 6,655 20.25%
-
Tax Rate 3.16% 4.59% 0.66% 1.02% 1.95% 5.25% 1.13% -
Total Cost 25,009 14,395 12,138 7,715 7,342 4,221 9,775 16.94%
-
Net Worth 74,257 61,627 56,082 50,747 47,195 45,081 45,277 8.59%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 12,678 5,437 3,618 3,624 1,815 1,803 3,622 23.20%
Div Payout % 62.97% 50.24% 54.66% 73.41% 46.22% 108.70% 54.43% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 74,257 61,627 56,082 50,747 47,195 45,081 45,277 8.59%
NOSH 181,115 181,258 180,911 181,240 181,520 180,326 181,108 0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 44.60% 42.92% 35.29% 39.03% 34.85% 28.21% 40.51% -
ROE 27.11% 17.56% 11.80% 9.73% 8.32% 3.68% 14.70% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 24.93 13.91 10.37 6.98 6.21 3.26 9.07 18.34%
EPS 11.12 5.98 3.65 2.73 2.17 0.92 3.67 20.28%
DPS 7.00 3.00 2.00 2.00 1.00 1.00 2.00 23.20%
NAPS 0.41 0.34 0.31 0.28 0.26 0.25 0.25 8.59%
Adjusted Per Share Value based on latest NOSH - 180,821
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.84 3.82 2.84 1.92 1.71 0.89 2.49 18.33%
EPS 3.05 1.64 1.00 0.75 0.60 0.25 1.01 20.21%
DPS 1.92 0.82 0.55 0.55 0.28 0.27 0.55 23.15%
NAPS 0.1125 0.0934 0.085 0.0769 0.0715 0.0683 0.0686 8.58%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.37 0.71 0.37 0.44 0.44 0.63 0.57 -
P/RPS 5.50 5.10 3.57 6.30 7.09 19.32 6.28 -2.18%
P/EPS 12.32 11.89 10.11 16.15 20.34 68.48 15.51 -3.76%
EY 8.11 8.41 9.89 6.19 4.92 1.46 6.45 3.88%
DY 5.11 4.23 5.41 4.55 2.27 1.59 3.51 6.45%
P/NAPS 3.34 2.09 1.19 1.57 1.69 2.52 2.28 6.56%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 21/02/14 22/02/13 16/02/12 25/02/11 24/02/10 25/02/09 -
Price 1.79 0.675 0.37 0.42 0.455 0.63 0.58 -
P/RPS 7.18 4.85 3.57 6.02 7.33 19.32 6.39 1.96%
P/EPS 16.10 11.30 10.11 15.42 21.03 68.48 15.78 0.33%
EY 6.21 8.85 9.89 6.49 4.75 1.46 6.34 -0.34%
DY 3.91 4.44 5.41 4.76 2.20 1.59 3.45 2.10%
P/NAPS 4.37 1.99 1.19 1.50 1.75 2.52 2.32 11.12%

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