[ELSOFT] YoY Cumulative 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- 89.72%
YoY- 73.1%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 46,730 47,404 32,982 35,380 21,159 11,468 10,049 29.16%
PBT 21,763 22,120 19,138 16,321 9,012 4,044 3,718 34.20%
Tax -220 -156 -104 -787 -38 -76 -72 20.44%
NP 21,543 21,964 19,034 15,534 8,974 3,968 3,646 34.42%
-
NP to SH 21,543 21,964 19,034 15,534 8,974 3,968 3,646 34.42%
-
Tax Rate 1.01% 0.71% 0.54% 4.82% 0.42% 1.88% 1.94% -
Total Cost 25,187 25,440 13,948 19,846 12,185 7,500 6,403 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 13,752 10,867 7,245 3,620 1,812 - 1,813 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 20.61% 23.32% 22.84% 22.58% 15.00% 7.55% 7.44% -
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 16.99 26.17 18.21 19.54 11.67 6.33 5.54 20.51%
EPS 7.83 12.13 10.51 8.58 4.95 2.19 2.01 25.41%
DPS 5.00 6.00 4.00 2.00 1.00 0.00 1.00 30.73%
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 6.73 6.83 4.75 5.10 3.05 1.65 1.45 29.12%
EPS 3.10 3.16 2.74 2.24 1.29 0.57 0.53 34.19%
DPS 1.98 1.57 1.04 0.52 0.26 0.00 0.26 40.22%
NAPS 0.1506 0.1357 0.12 0.0991 0.0862 0.0757 0.0706 13.44%
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 15.19 7.41 9.06 8.65 5.57 5.53 7.94 11.40%
P/EPS 32.94 16.00 15.70 19.70 13.13 15.98 21.89 7.04%
EY 3.04 6.25 6.37 5.08 7.62 6.26 4.57 -6.56%
DY 1.94 3.09 2.42 1.18 1.54 0.00 2.27 -2.58%
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 14.89 7.68 10.98 7.73 6.00 5.53 8.30 10.22%
P/EPS 32.30 16.58 19.03 17.60 14.14 15.98 22.89 5.90%
EY 3.10 6.03 5.25 5.68 7.07 6.26 4.37 -5.55%
DY 1.98 2.99 2.00 1.32 1.43 0.00 2.17 -1.51%
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