[ELSOFT] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -42.81%
YoY- 54.45%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 13,049 17,618 16,209 16,759 9,763 4,059 7,290 10.18%
PBT 6,224 8,557 9,279 7,330 4,468 2,332 2,621 15.49%
Tax -57 -250 -57 -216 138 -503 -40 6.07%
NP 6,167 8,307 9,222 7,114 4,606 1,829 2,581 15.61%
-
NP to SH 6,167 8,307 9,222 7,114 4,606 1,829 2,581 15.61%
-
Tax Rate 0.92% 2.92% 0.61% 2.95% -3.09% 21.57% 1.53% -
Total Cost 6,882 9,311 6,987 9,645 5,157 2,230 4,709 6.52%
-
Net Worth 112,739 107,366 97,818 83,320 74,264 61,584 56,345 12.24%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,289 8,258 10,868 7,245 9,056 3,622 3,635 14.71%
Div Payout % 134.42% 99.42% 117.86% 101.85% 196.63% 198.07% 140.85% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 112,739 107,366 97,818 83,320 74,264 61,584 56,345 12.24%
NOSH 665,824 275,399 271,697 181,132 181,132 181,132 181,760 24.14%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 47.26% 47.15% 56.89% 42.45% 47.18% 45.06% 35.40% -
ROE 5.47% 7.74% 9.43% 8.54% 6.20% 2.97% 4.58% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.97 6.40 5.97 9.25 5.39 2.24 4.01 -11.16%
EPS 0.93 3.02 3.39 3.93 2.54 1.01 1.42 -6.80%
DPS 1.25 3.00 4.00 4.00 5.00 2.00 2.00 -7.53%
NAPS 0.17 0.39 0.36 0.46 0.41 0.34 0.31 -9.52%
Adjusted Per Share Value based on latest NOSH - 181,132
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.88 2.54 2.34 2.41 1.41 0.58 1.05 10.18%
EPS 0.89 1.20 1.33 1.02 0.66 0.26 0.37 15.74%
DPS 1.19 1.19 1.57 1.04 1.30 0.52 0.52 14.78%
NAPS 0.1624 0.1547 0.1409 0.12 0.107 0.0887 0.0812 12.24%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.09 2.70 1.42 1.89 1.37 0.71 0.37 -
P/RPS 55.40 42.19 23.80 20.43 25.42 31.68 9.23 34.79%
P/EPS 117.21 89.48 41.84 48.12 53.88 70.31 26.06 28.46%
EY 0.85 1.12 2.39 2.08 1.86 1.42 3.84 -22.21%
DY 1.15 1.11 2.82 2.12 3.65 2.82 5.41 -22.73%
P/NAPS 6.41 6.92 3.94 4.11 3.34 2.09 1.19 32.38%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 23/02/18 23/02/17 26/02/16 26/02/15 21/02/14 22/02/13 -
Price 1.19 2.62 1.65 1.94 1.79 0.675 0.37 -
P/RPS 60.48 40.94 27.66 20.97 33.21 30.12 9.23 36.77%
P/EPS 127.97 86.83 48.62 49.40 70.39 66.85 26.06 30.35%
EY 0.78 1.15 2.06 2.02 1.42 1.50 3.84 -23.32%
DY 1.05 1.15 2.42 2.06 2.79 2.96 5.41 -23.89%
P/NAPS 7.00 6.72 4.58 4.22 4.37 1.99 1.19 34.33%

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