[ELSOFT] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.47%
YoY- 34.86%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 42,745 39,439 28,449 14,072 11,913 10,558 6,755 35.98%
PBT 23,606 18,653 11,633 5,377 4,027 3,447 2,148 49.07%
Tax 34 -1,290 -78 -89 -106 -120 -69 -
NP 23,640 17,363 11,555 5,288 3,921 3,327 2,079 49.92%
-
NP to SH 23,640 17,363 11,555 5,288 3,921 3,327 2,079 49.92%
-
Tax Rate -0.14% 6.92% 0.67% 1.66% 2.63% 3.48% 3.21% -
Total Cost 19,105 22,076 16,894 8,784 7,992 7,231 4,676 26.42%
-
Net Worth 83,320 68,755 59,853 52,514 48,774 47,513 45,344 10.66%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 16,301 7,245 5,449 1,808 1,826 1,797 1,796 44.40%
Div Payout % 68.96% 41.73% 47.16% 34.19% 46.57% 54.03% 86.41% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 83,320 68,755 59,853 52,514 48,774 47,513 45,344 10.66%
NOSH 181,132 180,935 181,374 181,084 180,645 182,745 181,379 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 55.30% 44.02% 40.62% 37.58% 32.91% 31.51% 30.78% -
ROE 28.37% 25.25% 19.31% 10.07% 8.04% 7.00% 4.58% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.60 21.80 15.69 7.77 6.59 5.78 3.72 36.04%
EPS 13.05 9.60 6.37 2.92 2.17 1.82 1.15 49.87%
DPS 9.00 4.00 3.00 1.00 1.00 1.00 0.99 44.44%
NAPS 0.46 0.38 0.33 0.29 0.27 0.26 0.25 10.69%
Adjusted Per Share Value based on latest NOSH - 181,084
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.48 5.98 4.31 2.13 1.81 1.60 1.02 36.07%
EPS 3.58 2.63 1.75 0.80 0.59 0.50 0.32 49.52%
DPS 2.47 1.10 0.83 0.27 0.28 0.27 0.27 44.59%
NAPS 0.1262 0.1042 0.0907 0.0796 0.0739 0.072 0.0687 10.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.65 1.69 0.65 0.35 0.44 0.50 0.63 -
P/RPS 6.99 7.75 4.14 4.50 6.67 8.65 16.92 -13.69%
P/EPS 12.64 17.61 10.20 11.99 20.27 27.46 54.96 -21.71%
EY 7.91 5.68 9.80 8.34 4.93 3.64 1.82 27.73%
DY 5.45 2.37 4.62 2.85 2.27 2.00 1.57 23.03%
P/NAPS 3.59 4.45 1.97 1.21 1.63 1.92 2.52 6.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 22/11/13 23/11/12 17/11/11 25/11/10 26/11/09 -
Price 2.00 1.51 0.70 0.35 0.46 0.49 0.63 -
P/RPS 8.48 6.93 4.46 4.50 6.98 8.48 16.92 -10.87%
P/EPS 15.32 15.74 10.99 11.99 21.19 26.91 54.96 -19.16%
EY 6.53 6.36 9.10 8.34 4.72 3.72 1.82 23.71%
DY 4.50 2.65 4.29 2.85 2.17 2.04 1.57 19.17%
P/NAPS 4.35 3.97 2.12 1.21 1.70 1.88 2.52 9.52%

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