[ELSOFT] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -9.55%
YoY- 63.49%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 63,613 49,741 45,143 25,218 18,758 12,653 11,269 33.40%
PBT 31,399 26,387 20,792 11,344 6,664 4,989 4,005 40.90%
Tax -213 -342 -658 -521 -44 -51 -78 18.20%
NP 31,186 26,045 20,134 10,823 6,620 4,938 3,927 41.20%
-
NP to SH 31,186 26,045 20,134 10,823 6,620 4,938 3,927 41.20%
-
Tax Rate 0.68% 1.30% 3.16% 4.59% 0.66% 1.02% 1.95% -
Total Cost 32,427 23,696 25,009 14,395 12,138 7,715 7,342 28.06%
-
Net Worth 97,818 56,134 74,257 61,627 56,082 50,747 47,195 12.90%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 27,171 14,486 12,678 5,437 3,618 3,624 1,815 56.92%
Div Payout % 87.13% 55.62% 62.97% 50.24% 54.66% 73.41% 46.22% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 97,818 56,134 74,257 61,627 56,082 50,747 47,195 12.90%
NOSH 271,718 181,080 181,115 181,258 180,911 181,240 181,520 6.94%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 49.02% 52.36% 44.60% 42.92% 35.29% 39.03% 34.85% -
ROE 31.88% 46.40% 27.11% 17.56% 11.80% 9.73% 8.32% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 23.41 27.47 24.93 13.91 10.37 6.98 6.21 24.72%
EPS 11.48 9.59 11.12 5.98 3.65 2.73 2.17 31.96%
DPS 10.00 8.00 7.00 3.00 2.00 2.00 1.00 46.72%
NAPS 0.36 0.31 0.41 0.34 0.31 0.28 0.26 5.56%
Adjusted Per Share Value based on latest NOSH - 181,132
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.64 7.54 6.84 3.82 2.84 1.92 1.71 33.37%
EPS 4.73 3.95 3.05 1.64 1.00 0.75 0.60 41.03%
DPS 4.12 2.19 1.92 0.82 0.55 0.55 0.28 56.47%
NAPS 0.1482 0.0851 0.1125 0.0934 0.085 0.0769 0.0715 12.90%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.42 1.89 1.37 0.71 0.37 0.44 0.44 -
P/RPS 6.07 6.88 5.50 5.10 3.57 6.30 7.09 -2.55%
P/EPS 12.37 13.14 12.32 11.89 10.11 16.15 20.34 -7.94%
EY 8.08 7.61 8.11 8.41 9.89 6.19 4.92 8.61%
DY 7.04 4.23 5.11 4.23 5.41 4.55 2.27 20.73%
P/NAPS 3.94 6.10 3.34 2.09 1.19 1.57 1.69 15.13%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 26/02/15 21/02/14 22/02/13 16/02/12 25/02/11 -
Price 1.65 1.94 1.79 0.675 0.37 0.42 0.455 -
P/RPS 7.05 7.06 7.18 4.85 3.57 6.02 7.33 -0.64%
P/EPS 14.38 13.49 16.10 11.30 10.11 15.42 21.03 -6.13%
EY 6.96 7.41 6.21 8.85 9.89 6.49 4.75 6.56%
DY 6.06 4.12 3.91 4.44 5.41 4.76 2.20 18.37%
P/NAPS 4.58 6.26 4.37 1.99 1.19 1.50 1.75 17.37%

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