[ELSOFT] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 15.99%
YoY- 86.43%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 64,348 63,613 49,741 45,143 25,218 18,758 12,653 31.10%
PBT 30,320 31,399 26,468 20,789 11,344 6,665 5,051 34.77%
Tax -470 -213 -320 -649 -541 -116 -85 32.94%
NP 29,850 31,186 26,148 20,140 10,803 6,549 4,966 34.80%
-
NP to SH 29,850 31,186 26,148 20,140 10,803 6,549 4,966 34.80%
-
Tax Rate 1.55% 0.68% 1.21% 3.12% 4.77% 1.74% 1.68% -
Total Cost 34,498 32,427 23,593 25,003 14,415 12,209 7,687 28.40%
-
Net Worth 107,366 97,818 83,320 74,264 61,584 56,345 50,630 13.33%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 21,982 21,736 14,490 12,679 5,436 3,635 3,634 34.94%
Div Payout % 73.64% 69.70% 55.42% 62.96% 50.33% 55.51% 73.19% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 107,366 97,818 83,320 74,264 61,584 56,345 50,630 13.33%
NOSH 275,399 271,697 181,132 181,132 181,132 181,760 180,821 7.25%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 46.39% 49.02% 52.57% 44.61% 42.84% 34.91% 39.25% -
ROE 27.80% 31.88% 31.38% 27.12% 17.54% 11.62% 9.81% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 23.37 23.41 27.46 24.92 13.92 10.32 7.00 22.23%
EPS 10.84 11.48 14.44 11.12 5.96 3.60 2.75 25.65%
DPS 8.00 8.00 8.00 7.00 3.00 2.00 2.00 25.96%
NAPS 0.39 0.36 0.46 0.41 0.34 0.31 0.28 5.67%
Adjusted Per Share Value based on latest NOSH - 181,132
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.75 9.64 7.54 6.84 3.82 2.84 1.92 31.07%
EPS 4.52 4.73 3.96 3.05 1.64 0.99 0.75 34.86%
DPS 3.33 3.29 2.20 1.92 0.82 0.55 0.55 34.96%
NAPS 0.1627 0.1482 0.1262 0.1125 0.0933 0.0854 0.0767 13.33%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.70 1.42 1.89 1.37 0.71 0.37 0.44 -
P/RPS 11.55 6.07 6.88 5.50 5.10 3.59 6.29 10.64%
P/EPS 24.90 12.37 13.09 12.32 11.90 10.27 16.02 7.62%
EY 4.02 8.08 7.64 8.12 8.40 9.74 6.24 -7.06%
DY 2.96 5.63 4.23 5.11 4.23 5.41 4.55 -6.90%
P/NAPS 6.92 3.94 4.11 3.34 2.09 1.19 1.57 28.01%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 23/02/17 26/02/16 26/02/15 21/02/14 22/02/13 16/02/12 -
Price 2.62 1.65 1.94 1.79 0.675 0.37 0.42 -
P/RPS 11.21 7.05 7.06 7.18 4.85 3.59 6.00 10.96%
P/EPS 24.16 14.38 13.44 16.10 11.32 10.27 15.29 7.91%
EY 4.14 6.96 7.44 6.21 8.84 9.74 6.54 -7.33%
DY 3.05 4.85 4.12 3.91 4.44 5.41 4.76 -7.14%
P/NAPS 6.72 4.58 4.22 4.37 1.99 1.19 1.50 28.36%

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