[ELSOFT] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
18-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -4.78%
YoY- 143.16%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 22,758 35,880 19,007 19,574 59,951 74,889 65,131 -16.06%
PBT 41,502 17,135 2,099 8,353 31,422 37,350 32,599 4.10%
Tax -1,002 -479 -273 -515 -428 -501 -237 27.14%
NP 40,500 16,656 1,826 7,838 30,994 36,849 32,362 3.80%
-
NP to SH 40,500 16,656 1,826 7,838 30,994 36,849 32,362 3.80%
-
Tax Rate 2.41% 2.80% 13.01% 6.17% 1.36% 1.34% 0.73% -
Total Cost -17,742 19,224 17,181 11,736 28,957 38,040 32,769 -
-
Net Worth 137,422 108,395 100,994 107,244 113,230 107,670 104,146 4.72%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 20,417 13,513 6,719 10,019 29,932 27,551 24,524 -3.00%
Div Payout % 50.41% 81.13% 368.00% 127.83% 96.57% 74.77% 75.78% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 137,422 108,395 100,994 107,244 113,230 107,670 104,146 4.72%
NOSH 694,140 677,705 673,387 671,071 667,432 276,643 274,159 16.73%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 177.96% 46.42% 9.61% 40.04% 51.70% 49.20% 49.69% -
ROE 29.47% 15.37% 1.81% 7.31% 27.37% 34.22% 31.07% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.31 5.30 2.82 2.92 9.00 27.13 23.76 -27.98%
EPS 5.89 2.46 0.27 1.17 4.65 13.35 11.81 -10.94%
DPS 3.00 2.00 1.00 1.50 4.50 10.00 8.95 -16.64%
NAPS 0.20 0.16 0.15 0.16 0.17 0.39 0.38 -10.14%
Adjusted Per Share Value based on latest NOSH - 694,140
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.28 5.17 2.74 2.82 8.64 10.79 9.38 -16.05%
EPS 5.83 2.40 0.26 1.13 4.47 5.31 4.66 3.80%
DPS 2.94 1.95 0.97 1.44 4.31 3.97 3.53 -3.00%
NAPS 0.198 0.1562 0.1455 0.1545 0.1631 0.1551 0.15 4.73%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.53 0.63 0.675 0.615 0.80 2.58 2.50 -
P/RPS 16.00 11.90 23.91 21.06 8.89 9.51 10.52 7.23%
P/EPS 8.99 25.62 248.89 52.59 17.19 19.33 21.17 -13.29%
EY 11.12 3.90 0.40 1.90 5.82 5.17 4.72 15.34%
DY 5.66 3.17 1.48 2.44 5.63 3.88 3.58 7.92%
P/NAPS 2.65 3.94 4.50 3.84 4.71 6.62 6.58 -14.05%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 19/08/22 20/08/21 28/08/20 16/08/19 17/08/18 18/08/17 -
Price 0.545 0.745 0.845 0.665 0.89 3.19 2.76 -
P/RPS 16.45 14.07 29.93 22.77 9.89 11.76 11.61 5.97%
P/EPS 9.25 30.30 311.57 56.87 19.13 23.90 23.37 -14.30%
EY 10.82 3.30 0.32 1.76 5.23 4.18 4.28 16.70%
DY 5.50 2.68 1.18 2.26 5.06 3.13 3.24 9.21%
P/NAPS 2.73 4.66 5.63 4.16 5.24 8.18 7.26 -15.03%

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