[ELSOFT] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.86%
YoY- 118.51%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 64,163 42,745 39,439 28,449 14,072 11,913 10,558 35.05%
PBT 29,450 23,606 18,653 11,633 5,377 4,027 3,447 42.93%
Tax -372 34 -1,290 -78 -89 -106 -120 20.73%
NP 29,078 23,640 17,363 11,555 5,288 3,921 3,327 43.47%
-
NP to SH 29,078 23,640 17,363 11,555 5,288 3,921 3,327 43.47%
-
Tax Rate 1.26% -0.14% 6.92% 0.67% 1.66% 2.63% 3.48% -
Total Cost 35,085 19,105 22,076 16,894 8,784 7,992 7,231 30.08%
-
Net Worth 94,188 83,320 68,755 59,853 52,514 48,774 47,513 12.06%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 18,113 16,301 7,245 5,449 1,808 1,826 1,797 46.92%
Div Payout % 62.29% 68.96% 41.73% 47.16% 34.19% 46.57% 54.03% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 94,188 83,320 68,755 59,853 52,514 48,774 47,513 12.06%
NOSH 181,132 181,132 180,935 181,374 181,084 180,645 182,745 -0.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 45.32% 55.30% 44.02% 40.62% 37.58% 32.91% 31.51% -
ROE 30.87% 28.37% 25.25% 19.31% 10.07% 8.04% 7.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.42 23.60 21.80 15.69 7.77 6.59 5.78 35.23%
EPS 16.05 13.05 9.60 6.37 2.92 2.17 1.82 43.68%
DPS 10.00 9.00 4.00 3.00 1.00 1.00 1.00 46.72%
NAPS 0.52 0.46 0.38 0.33 0.29 0.27 0.26 12.23%
Adjusted Per Share Value based on latest NOSH - 181,374
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.72 6.48 5.98 4.31 2.13 1.81 1.60 35.04%
EPS 4.41 3.58 2.63 1.75 0.80 0.59 0.50 43.69%
DPS 2.74 2.47 1.10 0.83 0.27 0.28 0.27 47.08%
NAPS 0.1427 0.1262 0.1042 0.0907 0.0796 0.0739 0.072 12.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.94 1.65 1.69 0.65 0.35 0.44 0.50 -
P/RPS 5.48 6.99 7.75 4.14 4.50 6.67 8.65 -7.31%
P/EPS 12.08 12.64 17.61 10.20 11.99 20.27 27.46 -12.78%
EY 8.27 7.91 5.68 9.80 8.34 4.93 3.64 14.64%
DY 5.15 5.45 2.37 4.62 2.85 2.27 2.00 17.05%
P/NAPS 3.73 3.59 4.45 1.97 1.21 1.63 1.92 11.69%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 20/11/15 21/11/14 22/11/13 23/11/12 17/11/11 25/11/10 -
Price 2.01 2.00 1.51 0.70 0.35 0.46 0.49 -
P/RPS 5.67 8.48 6.93 4.46 4.50 6.98 8.48 -6.48%
P/EPS 12.52 15.32 15.74 10.99 11.99 21.19 26.91 -11.96%
EY 7.99 6.53 6.36 9.10 8.34 4.72 3.72 13.57%
DY 4.98 4.50 2.65 4.29 2.85 2.17 2.04 16.02%
P/NAPS 3.87 4.35 3.97 2.12 1.21 1.70 1.88 12.77%

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