[ELSOFT] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 23.47%
YoY- 812.16%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 13,779 22,758 35,880 19,007 19,574 59,951 74,889 -24.56%
PBT 5,561 41,502 17,135 2,099 8,353 31,422 37,350 -27.17%
Tax -522 -1,002 -479 -273 -515 -428 -501 0.68%
NP 5,039 40,500 16,656 1,826 7,838 30,994 36,849 -28.20%
-
NP to SH 5,039 40,500 16,656 1,826 7,838 30,994 36,849 -28.20%
-
Tax Rate 9.39% 2.41% 2.80% 13.01% 6.17% 1.36% 1.34% -
Total Cost 8,740 -17,742 19,224 17,181 11,736 28,957 38,040 -21.72%
-
Net Worth 131,886 137,422 108,395 100,994 107,244 113,230 107,670 3.43%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 6,871 20,417 13,513 6,719 10,019 29,932 27,551 -20.64%
Div Payout % 136.36% 50.41% 81.13% 368.00% 127.83% 96.57% 74.77% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 131,886 137,422 108,395 100,994 107,244 113,230 107,670 3.43%
NOSH 694,140 694,140 677,705 673,387 671,071 667,432 276,643 16.55%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 36.57% 177.96% 46.42% 9.61% 40.04% 51.70% 49.20% -
ROE 3.82% 29.47% 15.37% 1.81% 7.31% 27.37% 34.22% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1.99 3.31 5.30 2.82 2.92 9.00 27.13 -35.27%
EPS 0.73 5.89 2.46 0.27 1.17 4.65 13.35 -38.36%
DPS 1.00 3.00 2.00 1.00 1.50 4.50 10.00 -31.84%
NAPS 0.19 0.20 0.16 0.15 0.16 0.17 0.39 -11.28%
Adjusted Per Share Value based on latest NOSH - 677,705
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.09 3.45 5.44 2.88 2.97 9.08 11.35 -24.55%
EPS 0.76 6.14 2.52 0.28 1.19 4.70 5.58 -28.24%
DPS 1.04 3.09 2.05 1.02 1.52 4.54 4.17 -20.64%
NAPS 0.1998 0.2082 0.1642 0.153 0.1625 0.1716 0.1631 3.43%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.54 0.53 0.63 0.675 0.615 0.80 2.58 -
P/RPS 27.20 16.00 11.90 23.91 21.06 8.89 9.51 19.12%
P/EPS 74.39 8.99 25.62 248.89 52.59 17.19 19.33 25.15%
EY 1.34 11.12 3.90 0.40 1.90 5.82 5.17 -20.13%
DY 1.85 5.66 3.17 1.48 2.44 5.63 3.88 -11.60%
P/NAPS 2.84 2.65 3.94 4.50 3.84 4.71 6.62 -13.14%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 16/08/24 18/08/23 19/08/22 20/08/21 28/08/20 16/08/19 17/08/18 -
Price 0.52 0.545 0.745 0.845 0.665 0.89 3.19 -
P/RPS 26.20 16.45 14.07 29.93 22.77 9.89 11.76 14.26%
P/EPS 71.63 9.25 30.30 311.57 56.87 19.13 23.90 20.05%
EY 1.40 10.82 3.30 0.32 1.76 5.23 4.18 -16.65%
DY 1.92 5.50 2.68 1.18 2.26 5.06 3.13 -7.81%
P/NAPS 2.74 2.73 4.66 5.63 4.16 5.24 8.18 -16.65%

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