[ELSOFT] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6.98%
YoY- -9.17%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 17,852 27,706 71,770 65,616 68,223 49,586 51,228 -16.09%
PBT 1,327 13,505 37,101 32,450 35,333 23,194 24,468 -38.44%
Tax -289 -529 -384 -517 -178 -209 -830 -16.11%
NP 1,038 12,976 36,717 31,933 35,155 22,985 23,638 -40.57%
-
NP to SH 1,038 12,976 36,717 31,933 35,155 22,985 23,638 -40.57%
-
Tax Rate 21.78% 3.92% 1.04% 1.59% 0.50% 0.90% 3.39% -
Total Cost 16,814 14,730 35,053 33,683 33,068 26,601 27,590 -7.91%
-
Net Worth 100,994 100,406 119,864 110,185 0 85,132 77,886 4.42%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 5,028 15,004 31,553 27,491 19,926 14,490 12,679 -14.27%
Div Payout % 484.49% 115.63% 85.94% 86.09% 56.68% 63.04% 53.64% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 100,994 100,406 119,864 110,185 0 85,132 77,886 4.42%
NOSH 673,387 669,457 665,936 275,512 273,114 181,132 181,132 24.43%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.81% 46.83% 51.16% 48.67% 51.53% 46.35% 46.14% -
ROE 1.03% 12.92% 30.63% 28.98% 0.00% 27.00% 30.35% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.65 4.14 10.78 23.82 24.98 27.38 28.28 -32.58%
EPS 0.15 1.94 5.51 11.59 12.87 12.69 13.05 -52.46%
DPS 0.75 2.25 4.74 10.00 7.30 8.00 7.00 -31.05%
NAPS 0.15 0.15 0.18 0.40 0.00 0.47 0.43 -16.08%
Adjusted Per Share Value based on latest NOSH - 275,512
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.70 4.20 10.87 9.94 10.34 7.51 7.76 -16.12%
EPS 0.16 1.97 5.56 4.84 5.33 3.48 3.58 -40.40%
DPS 0.76 2.27 4.78 4.17 3.02 2.20 1.92 -14.30%
NAPS 0.153 0.1521 0.1816 0.1669 0.00 0.129 0.118 4.42%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.685 0.49 0.95 2.49 1.95 1.80 1.79 -
P/RPS 25.84 11.84 8.81 10.45 7.81 6.58 6.33 26.39%
P/EPS 444.32 25.28 17.23 21.48 15.15 14.18 13.72 78.44%
EY 0.23 3.96 5.80 4.66 6.60 7.05 7.29 -43.75%
DY 1.09 4.59 4.99 4.02 3.74 4.44 3.91 -19.16%
P/NAPS 4.57 3.27 5.28 6.23 0.00 3.83 4.16 1.57%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 22/05/20 27/05/19 25/05/18 22/05/17 20/05/16 22/05/15 -
Price 0.67 0.665 0.79 2.59 2.67 1.59 1.78 -
P/RPS 25.27 16.07 7.33 10.87 10.69 5.81 6.29 26.05%
P/EPS 434.59 34.30 14.33 22.34 20.74 12.53 13.64 77.95%
EY 0.23 2.92 6.98 4.48 4.82 7.98 7.33 -43.80%
DY 1.12 3.38 6.00 3.86 2.73 5.03 3.93 -18.86%
P/NAPS 4.47 4.43 4.39 6.48 0.00 3.38 4.14 1.28%

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