[ELSOFT] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 17.37%
YoY- 141.99%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 65,616 68,223 49,586 51,228 22,893 23,094 12,463 31.87%
PBT 32,450 35,333 23,194 24,468 10,302 8,209 4,989 36.60%
Tax -517 -178 -209 -830 -534 -101 -99 31.70%
NP 31,933 35,155 22,985 23,638 9,768 8,108 4,890 36.69%
-
NP to SH 31,933 35,155 22,985 23,638 9,768 8,108 4,890 36.69%
-
Tax Rate 1.59% 0.50% 0.90% 3.39% 5.18% 1.23% 1.98% -
Total Cost 33,683 33,068 26,601 27,590 13,125 14,986 7,573 28.22%
-
Net Worth 110,185 0 85,132 77,886 61,584 57,907 48,669 14.58%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 27,491 19,926 14,490 12,679 5,436 3,635 3,634 40.08%
Div Payout % 86.09% 56.68% 63.04% 53.64% 55.66% 44.83% 74.32% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 110,185 0 85,132 77,886 61,584 57,907 48,669 14.58%
NOSH 275,512 273,114 181,132 181,132 181,132 180,960 180,256 7.32%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 48.67% 51.53% 46.35% 46.14% 42.67% 35.11% 39.24% -
ROE 28.98% 0.00% 27.00% 30.35% 15.86% 14.00% 10.05% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 23.82 24.98 27.38 28.28 12.64 12.76 6.91 22.89%
EPS 11.59 12.87 12.69 13.05 5.39 4.48 2.71 27.39%
DPS 10.00 7.30 8.00 7.00 3.00 2.01 2.00 30.75%
NAPS 0.40 0.00 0.47 0.43 0.34 0.32 0.27 6.76%
Adjusted Per Share Value based on latest NOSH - 181,132
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.94 10.34 7.51 7.76 3.47 3.50 1.89 31.85%
EPS 4.84 5.33 3.48 3.58 1.48 1.23 0.74 36.73%
DPS 4.17 3.02 2.20 1.92 0.82 0.55 0.55 40.13%
NAPS 0.1669 0.00 0.129 0.118 0.0933 0.0877 0.0737 14.58%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.49 1.95 1.80 1.79 0.675 0.45 0.38 -
P/RPS 10.45 7.81 6.58 6.33 5.34 3.53 5.50 11.28%
P/EPS 21.48 15.15 14.18 13.72 12.52 10.04 14.01 7.37%
EY 4.66 6.60 7.05 7.29 7.99 9.96 7.14 -6.86%
DY 4.02 3.74 4.44 3.91 4.44 4.46 5.26 -4.37%
P/NAPS 6.23 0.00 3.83 4.16 1.99 1.41 1.41 28.08%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 22/05/17 20/05/16 22/05/15 16/05/14 17/05/13 18/05/12 -
Price 2.59 2.67 1.59 1.78 0.85 0.46 0.40 -
P/RPS 10.87 10.69 5.81 6.29 6.73 3.60 5.79 11.06%
P/EPS 22.34 20.74 12.53 13.64 15.76 10.27 14.74 7.17%
EY 4.48 4.82 7.98 7.33 6.34 9.74 6.78 -6.66%
DY 3.86 2.73 5.03 3.93 3.53 4.37 5.00 -4.21%
P/NAPS 6.48 0.00 3.38 4.14 2.50 1.44 1.48 27.89%

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