[ELSOFT] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 23.81%
YoY- 65.81%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 49,586 51,228 22,893 23,094 12,463 9,213 9,018 32.81%
PBT 23,194 24,468 10,302 8,209 4,989 2,794 3,374 37.85%
Tax -209 -830 -534 -101 -99 -89 -125 8.93%
NP 22,985 23,638 9,768 8,108 4,890 2,705 3,249 38.51%
-
NP to SH 22,985 23,638 9,768 8,108 4,890 2,705 3,249 38.51%
-
Tax Rate 0.90% 3.39% 5.18% 1.23% 1.98% 3.19% 3.70% -
Total Cost 26,601 27,590 13,125 14,986 7,573 6,508 5,769 28.98%
-
Net Worth 85,132 77,886 61,584 57,907 48,669 0 47,151 10.33%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 14,490 12,679 5,436 3,635 3,634 1,797 1,796 41.57%
Div Payout % 63.04% 53.64% 55.66% 44.83% 74.32% 66.45% 55.30% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 85,132 77,886 61,584 57,907 48,669 0 47,151 10.33%
NOSH 181,132 181,132 181,132 180,960 180,256 180,606 181,351 -0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 46.35% 46.14% 42.67% 35.11% 39.24% 29.36% 36.03% -
ROE 27.00% 30.35% 15.86% 14.00% 10.05% 0.00% 6.89% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.38 28.28 12.64 12.76 6.91 5.10 4.97 32.86%
EPS 12.69 13.05 5.39 4.48 2.71 1.50 1.79 38.56%
DPS 8.00 7.00 3.00 2.01 2.00 1.00 0.99 41.61%
NAPS 0.47 0.43 0.34 0.32 0.27 0.00 0.26 10.36%
Adjusted Per Share Value based on latest NOSH - 180,960
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.51 7.76 3.47 3.50 1.89 1.40 1.37 32.75%
EPS 3.48 3.58 1.48 1.23 0.74 0.41 0.49 38.60%
DPS 2.20 1.92 0.82 0.55 0.55 0.27 0.27 41.80%
NAPS 0.129 0.118 0.0933 0.0877 0.0737 0.00 0.0714 10.35%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.80 1.79 0.675 0.45 0.38 0.48 0.63 -
P/RPS 6.58 6.33 5.34 3.53 5.50 9.41 12.67 -10.33%
P/EPS 14.18 13.72 12.52 10.04 14.01 32.05 35.17 -14.03%
EY 7.05 7.29 7.99 9.96 7.14 3.12 2.84 16.34%
DY 4.44 3.91 4.44 4.46 5.26 2.08 1.57 18.89%
P/NAPS 3.83 4.16 1.99 1.41 1.41 0.00 2.42 7.94%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 22/05/15 16/05/14 17/05/13 18/05/12 23/05/11 14/05/10 -
Price 1.59 1.78 0.85 0.46 0.40 0.50 0.56 -
P/RPS 5.81 6.29 6.73 3.60 5.79 9.80 11.26 -10.43%
P/EPS 12.53 13.64 15.76 10.27 14.74 33.38 31.26 -14.12%
EY 7.98 7.33 6.34 9.74 6.78 3.00 3.20 16.43%
DY 5.03 3.93 3.53 4.37 5.00 2.00 1.77 18.99%
P/NAPS 3.38 4.14 2.50 1.44 1.48 0.00 2.15 7.82%

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