[ELSOFT] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -20.47%
YoY- 126.16%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 63,205 43,976 47,173 28,212 15,290 13,398 12,540 30.90%
PBT 29,493 25,517 21,761 12,016 5,392 4,957 5,005 34.35%
Tax -208 -138 -1,049 -50 -101 -96 -120 9.59%
NP 29,285 25,378 20,712 11,965 5,290 4,861 4,885 34.74%
-
NP to SH 29,285 25,378 20,712 11,965 5,290 4,861 4,885 34.74%
-
Tax Rate 0.71% 0.54% 4.82% 0.42% 1.87% 1.94% 2.40% -
Total Cost 33,920 18,597 26,461 16,246 10,000 8,537 7,654 28.13%
-
Net Worth 94,188 83,320 68,798 59,826 52,544 48,976 47,160 12.20%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 14,490 9,660 4,827 2,417 - 2,418 2,418 34.73%
Div Payout % 49.48% 38.06% 23.31% 20.20% - 49.75% 49.50% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 94,188 83,320 68,798 59,826 52,544 48,976 47,160 12.20%
NOSH 181,132 181,132 181,048 181,292 181,187 181,393 181,386 -0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 46.33% 57.71% 43.91% 42.41% 34.60% 36.28% 38.96% -
ROE 31.09% 30.46% 30.11% 20.00% 10.07% 9.93% 10.36% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.89 24.28 26.06 15.56 8.44 7.39 6.91 30.94%
EPS 16.17 14.01 11.44 6.60 2.92 2.68 2.69 34.80%
DPS 8.00 5.33 2.67 1.33 0.00 1.33 1.33 34.82%
NAPS 0.52 0.46 0.38 0.33 0.29 0.27 0.26 12.23%
Adjusted Per Share Value based on latest NOSH - 181,374
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.11 6.34 6.80 4.06 2.20 1.93 1.81 30.87%
EPS 4.22 3.66 2.98 1.72 0.76 0.70 0.70 34.87%
DPS 2.09 1.39 0.70 0.35 0.00 0.35 0.35 34.65%
NAPS 0.1357 0.12 0.0991 0.0862 0.0757 0.0706 0.0679 12.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.94 1.65 1.69 0.65 0.35 0.44 0.50 -
P/RPS 5.56 6.80 6.49 4.18 4.15 5.96 7.23 -4.27%
P/EPS 12.00 11.78 14.77 9.85 11.99 16.42 18.56 -7.00%
EY 8.33 8.49 6.77 10.15 8.34 6.09 5.39 7.51%
DY 4.12 3.23 1.58 2.05 0.00 3.03 2.67 7.49%
P/NAPS 3.73 3.59 4.45 1.97 1.21 1.63 1.92 11.69%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 20/11/15 21/11/14 22/11/13 23/11/12 17/11/11 25/11/10 -
Price 2.01 2.00 1.51 0.70 0.35 0.46 0.49 -
P/RPS 5.76 8.24 5.80 4.50 4.15 6.23 7.09 -3.40%
P/EPS 12.43 14.27 13.20 10.61 11.99 17.16 18.19 -6.14%
EY 8.04 7.01 7.58 9.43 8.34 5.83 5.50 6.52%
DY 3.98 2.67 1.77 1.90 0.00 2.90 2.72 6.54%
P/NAPS 3.87 4.35 3.97 2.12 1.21 1.70 1.88 12.77%

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