[ELSOFT] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[ELSOFT] ELSOFT RESEARCH BHD

Announcement Date

16-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 14.29%

YoY- -44.39%

Quarter Report

Quarterly Result - 30.06.2019.pdf

Latest QR

Upcoming QR

ELSOFT's Result

ELSOFT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	32,090	18,692	16,934	44,886	81,284	60,202	57,166	-9.17%
YoY %	71.68%	10.38%	-62.27%	-44.78%	35.02%	5.31%	-	-
Horiz. %	56.13%	32.70%	29.62%	78.52%	142.19%	105.31%	100.00%	-
PBT	16,484	5,186	2,964	22,884	40,550	26,490	24,090	-6.12%
YoY %	217.86%	74.97%	-87.05%	-43.57%	53.08%	9.96%	-	-
Horiz. %	68.43%	21.53%	12.30%	94.99%	168.33%	109.96%	100.00%	-
Tax	-448	-410	-452	-528	-350	-288	-240	10.95%
YoY %	-9.27%	9.29%	14.39%	-50.86%	-21.53%	-20.00%	-	-
Horiz. %	186.67%	170.83%	188.33%	220.00%	145.83%	120.00%	100.00%	-
NP	16,036	4,776	2,512	22,356	40,200	26,202	23,850	-6.39%
YoY %	235.76%	90.13%	-88.76%	-44.39%	53.42%	9.86%	-	-
Horiz. %	67.24%	20.03%	10.53%	93.74%	168.55%	109.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,036	4,776	2,512	22,356	40,200	26,202	23,850	-6.39%
YoY %	235.76%	90.13%	-88.76%	-44.39%	53.42%	9.86%	-	-
Horiz. %	67.24%	20.03%	10.53%	93.74%	168.55%	109.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.72%	7.91%	15.25%	2.31%	0.86%	1.09%	1.00%	-
YoY %	-65.61%	-48.13%	560.17%	168.60%	-21.10%	9.00%	-	-
Horiz. %	272.00%	791.00%	1,525.00%	231.00%	86.00%	109.00%	100.00%	-
Total Cost	16,054	13,916	14,422	22,530	41,084	34,000	33,316	-11.45%
YoY %	15.36%	-3.51%	-35.99%	-45.16%	20.84%	2.05%	-	-
Horiz. %	48.19%	41.77%	43.29%	67.63%	123.32%	102.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	108,395	100,994	107,244	113,230	107,670	104,146	88,754	3.38%
YoY %	7.33%	-5.83%	-5.29%	5.16%	3.38%	17.34%	-	-
Horiz. %	122.13%	113.79%	120.83%	127.58%	121.31%	117.34%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	13,549	6,732	6,702	26,642	27,607	16,444	10,867	3.74%
YoY %	101.26%	0.45%	-74.84%	-3.50%	67.88%	51.32%	-	-
Horiz. %	124.68%	61.95%	61.67%	245.16%	254.04%	151.32%	100.00%	-
Div Payout %	84.49%	140.97%	266.83%	119.17%	68.68%	62.76%	45.57%	-
YoY %	-40.07%	-47.17%	123.91%	73.51%	9.43%	37.72%	-	-
Horiz. %	185.41%	309.35%	585.54%	261.51%	150.71%	137.72%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	108,395	100,994	107,244	113,230	107,670	104,146	88,754	3.38%
YoY %	7.33%	-5.83%	-5.29%	5.16%	3.38%	17.34%	-	-
Horiz. %	122.13%	113.79%	120.83%	127.58%	121.31%	117.34%	100.00%	-
NOSH	677,705	673,387	671,071	667,432	276,643	274,159	181,132	24.58%
YoY %	0.64%	0.35%	0.55%	141.26%	0.91%	51.36%	-	-
Horiz. %	374.15%	371.77%	370.49%	368.48%	152.73%	151.36%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	49.97%	25.55%	14.83%	49.81%	49.46%	43.52%	41.72%	-
YoY %	95.58%	72.29%	-70.23%	0.71%	13.65%	4.31%	-	-
Horiz. %	119.77%	61.24%	35.55%	119.39%	118.55%	104.31%	100.00%	-
ROE	14.79%	4.73%	2.34%	19.74%	37.34%	25.16%	26.87%	-
YoY %	212.68%	102.14%	-88.15%	-47.13%	48.41%	-6.36%	-	-
Horiz. %	55.04%	17.60%	8.71%	73.46%	138.97%	93.64%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	4.74	2.78	2.53	6.74	29.44	21.97	31.56	-27.08%
YoY %	70.50%	9.88%	-62.46%	-77.11%	34.00%	-30.39%	-	-
Horiz. %	15.02%	8.81%	8.02%	21.36%	93.28%	69.61%	100.00%	-
EPS	2.36	0.70	0.38	3.36	14.56	9.56	13.16	-24.89%
YoY %	237.14%	84.21%	-88.69%	-76.92%	52.30%	-27.36%	-	-
Horiz. %	17.93%	5.32%	2.89%	25.53%	110.64%	72.64%	100.00%	-
DPS	2.00	1.00	1.00	4.00	10.00	6.00	6.00	-16.72%
YoY %	100.00%	0.00%	-75.00%	-60.00%	66.67%	0.00%	-	-
Horiz. %	33.33%	16.67%	16.67%	66.67%	166.67%	100.00%	100.00%	-
NAPS	0.16	0.15	0.16	0.17	0.39	0.38	0.49	-17.01%
YoY %	6.67%	-6.25%	-5.88%	-56.41%	2.63%	-22.45%	-	-
Horiz. %	32.65%	30.61%	32.65%	34.69%	79.59%	77.55%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 667,432
RPS	4.62	2.69	2.44	6.47	11.71	8.67	8.24	-9.18%
YoY %	71.75%	10.25%	-62.29%	-44.75%	35.06%	5.22%	-	-
Horiz. %	56.07%	32.65%	29.61%	78.52%	142.11%	105.22%	100.00%	-
EPS	2.31	0.69	0.36	3.22	5.79	3.77	3.44	-6.41%
YoY %	234.78%	91.67%	-88.82%	-44.39%	53.58%	9.59%	-	-
Horiz. %	67.15%	20.06%	10.47%	93.60%	168.31%	109.59%	100.00%	-
DPS	1.95	0.97	0.97	3.84	3.98	2.37	1.57	3.67%
YoY %	101.03%	0.00%	-74.74%	-3.52%	67.93%	50.96%	-	-
Horiz. %	124.20%	61.78%	61.78%	244.59%	253.50%	150.96%	100.00%	-
NAPS	0.1562	0.1455	0.1545	0.1631	0.1551	0.15	0.1279	3.38%
YoY %	7.35%	-5.83%	-5.27%	5.16%	3.40%	17.28%	-	-
Horiz. %	122.13%	113.76%	120.80%	127.52%	121.27%	117.28%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.63	0.675	0.615	0.80	2.58	2.50	1.46	-
P/RPS	13.30	24.31	24.34	11.87	8.76	11.38	4.63	19.21%
YoY %	-45.29%	-0.12%	105.05%	35.50%	-23.02%	145.79%	-	-
Horiz. %	287.26%	525.05%	525.70%	256.37%	189.20%	245.79%	100.00%	-
P/EPS	26.62	95.16	164.10	23.83	17.72	26.15	11.09	15.70%
YoY %	-72.03%	-42.01%	588.63%	34.48%	-32.24%	135.80%	-	-
Horiz. %	240.04%	858.07%	1,479.71%	214.88%	159.78%	235.80%	100.00%	-
EY	3.76	1.05	0.61	4.20	5.64	3.82	9.02	-13.56%
YoY %	258.10%	72.13%	-85.48%	-25.53%	47.64%	-57.65%	-	-
Horiz. %	41.69%	11.64%	6.76%	46.56%	62.53%	42.35%	100.00%	-
DY	3.17	1.48	1.63	5.00	3.88	2.40	4.11	-4.23%
YoY %	114.19%	-9.20%	-67.40%	28.87%	61.67%	-41.61%	-	-
Horiz. %	77.13%	36.01%	39.66%	121.65%	94.40%	58.39%	100.00%	-
P/NAPS	3.94	4.50	3.84	4.71	6.62	6.58	2.98	4.76%
YoY %	-12.44%	17.19%	-18.47%	-28.85%	0.61%	120.81%	-	-
Horiz. %	132.21%	151.01%	128.86%	158.05%	222.15%	220.81%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	19/08/22	20/08/21	28/08/20	16/08/19	17/08/18	18/08/17	19/08/16	-
Price	0.745	0.845	0.665	0.89	3.19	2.76	1.86	-
P/RPS	15.73	30.44	26.32	13.21	10.83	12.56	5.89	17.77%
YoY %	-48.32%	15.65%	99.24%	21.98%	-13.77%	113.24%	-	-
Horiz. %	267.06%	516.81%	446.86%	224.28%	183.87%	213.24%	100.00%	-
P/EPS	31.47	119.12	177.44	26.52	21.91	28.87	14.13	14.27%
YoY %	-73.58%	-32.87%	569.08%	21.04%	-24.11%	104.32%	-	-
Horiz. %	222.72%	843.03%	1,255.77%	187.69%	155.06%	204.32%	100.00%	-
EY	3.18	0.84	0.56	3.77	4.56	3.46	7.08	-12.48%
YoY %	278.57%	50.00%	-85.15%	-17.32%	31.79%	-51.13%	-	-
Horiz. %	44.92%	11.86%	7.91%	53.25%	64.41%	48.87%	100.00%	-
DY	2.68	1.18	1.50	4.49	3.13	2.17	3.23	-3.06%
YoY %	127.12%	-21.33%	-66.59%	43.45%	44.24%	-32.82%	-	-
Horiz. %	82.97%	36.53%	46.44%	139.01%	96.90%	67.18%	100.00%	-
P/NAPS	4.66	5.63	4.16	5.24	8.18	7.26	3.80	3.45%
YoY %	-17.23%	35.34%	-20.61%	-35.94%	12.67%	91.05%	-	-
Horiz. %	122.63%	148.16%	109.47%	137.89%	215.26%	191.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos