[ELSOFT] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -21.54%
YoY- 61.72%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 74,889 65,131 62,600 41,496 27,061 32,379 11,148 37.34%
PBT 37,350 32,599 31,781 18,706 12,608 13,212 4,050 44.78%
Tax -501 -237 -302 -160 -1,140 -102 -88 33.60%
NP 36,849 32,362 31,479 18,546 11,468 13,110 3,962 44.99%
-
NP to SH 36,849 32,362 31,479 18,546 11,468 13,110 3,962 44.99%
-
Tax Rate 1.34% 0.73% 0.95% 0.86% 9.04% 0.77% 2.17% -
Total Cost 38,040 32,769 31,121 22,950 15,593 19,269 7,186 31.99%
-
Net Worth 107,670 104,146 88,754 70,641 65,207 59,866 49,950 13.64%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 27,551 24,524 16,301 12,679 7,245 5,449 1,808 57.42%
Div Payout % 74.77% 75.78% 51.79% 68.37% 63.18% 41.57% 45.64% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 107,670 104,146 88,754 70,641 65,207 59,866 49,950 13.64%
NOSH 276,643 274,159 181,132 181,132 181,132 181,413 184,999 6.93%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 49.20% 49.69% 50.29% 44.69% 42.38% 40.49% 35.54% -
ROE 34.22% 31.07% 35.47% 26.25% 17.59% 21.90% 7.93% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.13 23.76 34.56 22.91 14.94 17.85 6.03 28.47%
EPS 13.35 11.81 17.38 10.24 6.33 7.23 2.14 35.65%
DPS 10.00 8.95 9.00 7.00 4.00 3.00 0.98 47.24%
NAPS 0.39 0.38 0.49 0.39 0.36 0.33 0.27 6.31%
Adjusted Per Share Value based on latest NOSH - 181,132
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.79 9.38 9.02 5.98 3.90 4.66 1.61 37.28%
EPS 5.31 4.66 4.53 2.67 1.65 1.89 0.57 45.03%
DPS 3.97 3.53 2.35 1.83 1.04 0.79 0.26 57.47%
NAPS 0.1551 0.15 0.1279 0.1018 0.0939 0.0862 0.072 13.63%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.58 2.50 1.46 1.80 1.26 0.435 0.36 -
P/RPS 9.51 10.52 4.22 7.86 8.43 2.44 5.97 8.06%
P/EPS 19.33 21.17 8.40 17.58 19.90 6.02 16.81 2.35%
EY 5.17 4.72 11.90 5.69 5.02 16.61 5.95 -2.31%
DY 3.88 3.58 6.16 3.89 3.17 6.90 2.72 6.09%
P/NAPS 6.62 6.58 2.98 4.62 3.50 1.32 1.33 30.65%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 18/08/17 19/08/16 21/08/15 22/08/14 27/08/13 17/08/12 -
Price 3.19 2.76 1.86 1.54 1.59 0.55 0.34 -
P/RPS 11.76 11.61 5.38 6.72 10.64 3.08 5.64 13.02%
P/EPS 23.90 23.37 10.70 15.04 25.11 7.61 15.88 7.04%
EY 4.18 4.28 9.34 6.65 3.98 13.14 6.30 -6.60%
DY 3.13 3.24 4.84 4.55 2.52 5.45 2.87 1.45%
P/NAPS 8.18 7.26 3.80 3.95 4.42 1.67 1.26 36.56%

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