[ELSOFT] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 61.69%
YoY- 230.89%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 62,600 41,496 27,061 32,379 11,148 9,978 9,943 35.84%
PBT 31,781 18,706 12,608 13,212 4,050 3,277 3,572 43.90%
Tax -302 -160 -1,140 -102 -88 -104 -125 15.82%
NP 31,479 18,546 11,468 13,110 3,962 3,173 3,447 44.52%
-
NP to SH 31,479 18,546 11,468 13,110 3,962 3,173 3,447 44.52%
-
Tax Rate 0.95% 0.86% 9.04% 0.77% 2.17% 3.17% 3.50% -
Total Cost 31,121 22,950 15,593 19,269 7,186 6,805 6,496 29.80%
-
Net Worth 88,754 70,641 65,207 59,866 49,950 49,306 48,532 10.57%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 16,301 12,679 7,245 5,449 1,808 1,826 1,797 44.36%
Div Payout % 51.79% 68.37% 63.18% 41.57% 45.64% 57.55% 52.15% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 88,754 70,641 65,207 59,866 49,950 49,306 48,532 10.57%
NOSH 181,132 181,132 181,132 181,413 184,999 182,615 179,749 0.12%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 50.29% 44.69% 42.38% 40.49% 35.54% 31.80% 34.67% -
ROE 35.47% 26.25% 17.59% 21.90% 7.93% 6.44% 7.10% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.56 22.91 14.94 17.85 6.03 5.46 5.53 35.68%
EPS 17.38 10.24 6.33 7.23 2.14 1.74 1.92 44.31%
DPS 9.00 7.00 4.00 3.00 0.98 1.00 1.00 44.17%
NAPS 0.49 0.39 0.36 0.33 0.27 0.27 0.27 10.43%
Adjusted Per Share Value based on latest NOSH - 181,413
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.02 5.98 3.90 4.66 1.61 1.44 1.43 35.89%
EPS 4.53 2.67 1.65 1.89 0.57 0.46 0.50 44.33%
DPS 2.35 1.83 1.04 0.79 0.26 0.26 0.26 44.27%
NAPS 0.1279 0.1018 0.0939 0.0862 0.072 0.071 0.0699 10.58%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.46 1.80 1.26 0.435 0.36 0.49 0.56 -
P/RPS 4.22 7.86 8.43 2.44 5.97 8.97 10.12 -13.55%
P/EPS 8.40 17.58 19.90 6.02 16.81 28.20 29.20 -18.73%
EY 11.90 5.69 5.02 16.61 5.95 3.55 3.42 23.07%
DY 6.16 3.89 3.17 6.90 2.72 2.04 1.79 22.84%
P/NAPS 2.98 4.62 3.50 1.32 1.33 1.81 2.07 6.25%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 21/08/15 22/08/14 27/08/13 17/08/12 15/08/11 23/08/10 -
Price 1.86 1.54 1.59 0.55 0.34 0.44 0.55 -
P/RPS 5.38 6.72 10.64 3.08 5.64 8.05 9.94 -9.71%
P/EPS 10.70 15.04 25.11 7.61 15.88 25.32 28.68 -15.14%
EY 9.34 6.65 3.98 13.14 6.30 3.95 3.49 17.81%
DY 4.84 4.55 2.52 5.45 2.87 2.27 1.82 17.68%
P/NAPS 3.80 3.95 4.42 1.67 1.26 1.63 2.04 10.91%

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