[ELSOFT] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 7.18%
YoY- 136.71%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 25,218 18,758 12,653 11,269 5,880 16,430 15,015 9.01%
PBT 11,344 6,664 4,989 4,005 1,751 6,731 6,755 9.01%
Tax -521 -44 -51 -78 -92 -76 -56 44.97%
NP 10,823 6,620 4,938 3,927 1,659 6,655 6,699 8.31%
-
NP to SH 10,823 6,620 4,938 3,927 1,659 6,655 6,699 8.31%
-
Tax Rate 4.59% 0.66% 1.02% 1.95% 5.25% 1.13% 0.83% -
Total Cost 14,395 12,138 7,715 7,342 4,221 9,775 8,316 9.56%
-
Net Worth 61,627 56,082 50,747 47,195 45,081 45,277 47,074 4.58%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,437 3,618 3,624 1,815 1,803 3,622 7,242 -4.66%
Div Payout % 50.24% 54.66% 73.41% 46.22% 108.70% 54.43% 108.11% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 61,627 56,082 50,747 47,195 45,081 45,277 47,074 4.58%
NOSH 181,258 180,911 181,240 181,520 180,326 181,108 181,054 0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 42.92% 35.29% 39.03% 34.85% 28.21% 40.51% 44.62% -
ROE 17.56% 11.80% 9.73% 8.32% 3.68% 14.70% 14.23% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.91 10.37 6.98 6.21 3.26 9.07 8.29 9.00%
EPS 5.98 3.65 2.73 2.17 0.92 3.67 3.70 8.32%
DPS 3.00 2.00 2.00 1.00 1.00 2.00 4.00 -4.67%
NAPS 0.34 0.31 0.28 0.26 0.25 0.25 0.26 4.56%
Adjusted Per Share Value based on latest NOSH - 183,333
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.82 2.84 1.92 1.71 0.89 2.49 2.27 9.05%
EPS 1.64 1.00 0.75 0.60 0.25 1.01 1.02 8.22%
DPS 0.82 0.55 0.55 0.28 0.27 0.55 1.10 -4.77%
NAPS 0.0934 0.085 0.0769 0.0715 0.0683 0.0686 0.0713 4.59%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.71 0.37 0.44 0.44 0.63 0.57 0.70 -
P/RPS 5.10 3.57 6.30 7.09 19.32 6.28 8.44 -8.04%
P/EPS 11.89 10.11 16.15 20.34 68.48 15.51 18.92 -7.44%
EY 8.41 9.89 6.19 4.92 1.46 6.45 5.29 8.02%
DY 4.23 5.41 4.55 2.27 1.59 3.51 5.71 -4.87%
P/NAPS 2.09 1.19 1.57 1.69 2.52 2.28 2.69 -4.11%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 22/02/13 16/02/12 25/02/11 24/02/10 25/02/09 27/02/08 -
Price 0.675 0.37 0.42 0.455 0.63 0.58 0.84 -
P/RPS 4.85 3.57 6.02 7.33 19.32 6.39 10.13 -11.54%
P/EPS 11.30 10.11 15.42 21.03 68.48 15.78 22.70 -10.96%
EY 8.85 9.89 6.49 4.75 1.46 6.34 4.40 12.34%
DY 4.44 5.41 4.76 2.20 1.59 3.45 4.76 -1.15%
P/NAPS 1.99 1.19 1.50 1.75 2.52 2.32 3.23 -7.74%

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