[ELSOFT] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 66.83%
YoY- 34.06%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 49,741 45,143 25,218 18,758 12,653 11,269 5,880 42.72%
PBT 26,387 20,792 11,344 6,664 4,989 4,005 1,751 57.13%
Tax -342 -658 -521 -44 -51 -78 -92 24.45%
NP 26,045 20,134 10,823 6,620 4,938 3,927 1,659 58.20%
-
NP to SH 26,045 20,134 10,823 6,620 4,938 3,927 1,659 58.20%
-
Tax Rate 1.30% 3.16% 4.59% 0.66% 1.02% 1.95% 5.25% -
Total Cost 23,696 25,009 14,395 12,138 7,715 7,342 4,221 33.29%
-
Net Worth 56,134 74,257 61,627 56,082 50,747 47,195 45,081 3.72%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 14,486 12,678 5,437 3,618 3,624 1,815 1,803 41.50%
Div Payout % 55.62% 62.97% 50.24% 54.66% 73.41% 46.22% 108.70% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 56,134 74,257 61,627 56,082 50,747 47,195 45,081 3.72%
NOSH 181,080 181,115 181,258 180,911 181,240 181,520 180,326 0.06%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 52.36% 44.60% 42.92% 35.29% 39.03% 34.85% 28.21% -
ROE 46.40% 27.11% 17.56% 11.80% 9.73% 8.32% 3.68% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 27.47 24.93 13.91 10.37 6.98 6.21 3.26 42.62%
EPS 9.59 11.12 5.98 3.65 2.73 2.17 0.92 47.77%
DPS 8.00 7.00 3.00 2.00 2.00 1.00 1.00 41.39%
NAPS 0.31 0.41 0.34 0.31 0.28 0.26 0.25 3.64%
Adjusted Per Share Value based on latest NOSH - 181,760
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.54 6.84 3.82 2.84 1.92 1.71 0.89 42.75%
EPS 3.95 3.05 1.64 1.00 0.75 0.60 0.25 58.37%
DPS 2.19 1.92 0.82 0.55 0.55 0.28 0.27 41.72%
NAPS 0.0851 0.1125 0.0934 0.085 0.0769 0.0715 0.0683 3.73%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.89 1.37 0.71 0.37 0.44 0.44 0.63 -
P/RPS 6.88 5.50 5.10 3.57 6.30 7.09 19.32 -15.80%
P/EPS 13.14 12.32 11.89 10.11 16.15 20.34 68.48 -24.04%
EY 7.61 8.11 8.41 9.89 6.19 4.92 1.46 31.65%
DY 4.23 5.11 4.23 5.41 4.55 2.27 1.59 17.70%
P/NAPS 6.10 3.34 2.09 1.19 1.57 1.69 2.52 15.86%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 21/02/14 22/02/13 16/02/12 25/02/11 24/02/10 -
Price 1.94 1.79 0.675 0.37 0.42 0.455 0.63 -
P/RPS 7.06 7.18 4.85 3.57 6.02 7.33 19.32 -15.43%
P/EPS 13.49 16.10 11.30 10.11 15.42 21.03 68.48 -23.71%
EY 7.41 6.21 8.85 9.89 6.49 4.75 1.46 31.07%
DY 4.12 3.91 4.44 5.41 4.76 2.20 1.59 17.18%
P/NAPS 6.26 4.37 1.99 1.19 1.50 1.75 2.52 16.36%

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