[ELSOFT] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1.53%
YoY- 80.78%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 51,228 22,893 23,094 12,463 9,213 9,018 11,316 28.60%
PBT 24,468 10,302 8,209 4,989 2,794 3,374 4,123 34.53%
Tax -830 -534 -101 -99 -89 -125 -80 47.65%
NP 23,638 9,768 8,108 4,890 2,705 3,249 4,043 34.20%
-
NP to SH 23,638 9,768 8,108 4,890 2,705 3,249 4,043 34.20%
-
Tax Rate 3.39% 5.18% 1.23% 1.98% 3.19% 3.70% 1.94% -
Total Cost 27,590 13,125 14,986 7,573 6,508 5,769 7,273 24.87%
-
Net Worth 77,886 61,584 57,907 48,669 0 47,151 45,526 9.35%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 12,679 5,436 3,635 3,634 1,797 1,796 3,627 23.18%
Div Payout % 53.64% 55.66% 44.83% 74.32% 66.45% 55.30% 89.73% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 77,886 61,584 57,907 48,669 0 47,151 45,526 9.35%
NOSH 181,132 181,132 180,960 180,256 180,606 181,351 182,105 -0.08%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 46.14% 42.67% 35.11% 39.24% 29.36% 36.03% 35.73% -
ROE 30.35% 15.86% 14.00% 10.05% 0.00% 6.89% 8.88% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.28 12.64 12.76 6.91 5.10 4.97 6.21 28.73%
EPS 13.05 5.39 4.48 2.71 1.50 1.79 2.22 34.32%
DPS 7.00 3.00 2.01 2.00 1.00 0.99 1.99 23.31%
NAPS 0.43 0.34 0.32 0.27 0.00 0.26 0.25 9.45%
Adjusted Per Share Value based on latest NOSH - 180,256
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.76 3.47 3.50 1.89 1.40 1.37 1.71 28.65%
EPS 3.58 1.48 1.23 0.74 0.41 0.49 0.61 34.28%
DPS 1.92 0.82 0.55 0.55 0.27 0.27 0.55 23.15%
NAPS 0.118 0.0933 0.0877 0.0737 0.00 0.0714 0.069 9.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.79 0.675 0.45 0.38 0.48 0.63 0.50 -
P/RPS 6.33 5.34 3.53 5.50 9.41 12.67 8.05 -3.92%
P/EPS 13.72 12.52 10.04 14.01 32.05 35.17 22.52 -7.92%
EY 7.29 7.99 9.96 7.14 3.12 2.84 4.44 8.61%
DY 3.91 4.44 4.46 5.26 2.08 1.57 3.98 -0.29%
P/NAPS 4.16 1.99 1.41 1.41 0.00 2.42 2.00 12.97%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 16/05/14 17/05/13 18/05/12 23/05/11 14/05/10 14/05/09 -
Price 1.78 0.85 0.46 0.40 0.50 0.56 0.47 -
P/RPS 6.29 6.73 3.60 5.79 9.80 11.26 7.56 -3.01%
P/EPS 13.64 15.76 10.27 14.74 33.38 31.26 21.17 -7.06%
EY 7.33 6.34 9.74 6.78 3.00 3.20 4.72 7.60%
DY 3.93 3.53 4.37 5.00 2.00 1.77 4.24 -1.25%
P/NAPS 4.14 2.50 1.44 1.48 0.00 2.15 1.88 14.05%

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