[ELSOFT] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 6.49%
YoY- 19.74%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 33,550 78,150 64,348 63,613 49,741 45,143 25,218 4.87%
PBT 18,313 40,256 30,320 31,399 26,387 20,792 11,344 8.30%
Tax -553 -339 -470 -213 -342 -658 -521 0.99%
NP 17,760 39,917 29,850 31,186 26,045 20,134 10,823 8.60%
-
NP to SH 17,760 39,917 29,850 31,186 26,045 20,134 10,823 8.60%
-
Tax Rate 3.02% 0.84% 1.55% 0.68% 1.30% 3.16% 4.59% -
Total Cost 15,790 38,233 34,498 32,427 23,696 25,009 14,395 1.55%
-
Net Worth 113,406 112,739 107,366 97,818 56,134 74,257 61,627 10.69%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 20,012 30,373 22,023 27,171 14,486 12,678 5,437 24.24%
Div Payout % 112.69% 76.09% 73.78% 87.13% 55.62% 62.97% 50.24% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 113,406 112,739 107,366 97,818 56,134 74,257 61,627 10.69%
NOSH 669,457 665,824 275,399 271,718 181,080 181,115 181,258 24.31%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 52.94% 51.08% 46.39% 49.02% 52.36% 44.60% 42.92% -
ROE 15.66% 35.41% 27.80% 31.88% 46.40% 27.11% 17.56% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.03 11.78 23.37 23.41 27.47 24.93 13.91 -15.58%
EPS 2.66 6.02 10.84 11.48 9.59 11.12 5.98 -12.62%
DPS 3.00 4.58 8.00 10.00 8.00 7.00 3.00 0.00%
NAPS 0.17 0.17 0.39 0.36 0.31 0.41 0.34 -10.90%
Adjusted Per Share Value based on latest NOSH - 271,697
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.83 11.26 9.27 9.16 7.17 6.50 3.63 4.87%
EPS 2.56 5.75 4.30 4.49 3.75 2.90 1.56 8.60%
DPS 2.88 4.38 3.17 3.91 2.09 1.83 0.78 24.31%
NAPS 0.1634 0.1624 0.1547 0.1409 0.0809 0.107 0.0888 10.69%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.83 1.09 2.70 1.42 1.89 1.37 0.71 -
P/RPS 16.50 9.25 11.55 6.07 6.88 5.50 5.10 21.60%
P/EPS 31.18 18.11 24.90 12.37 13.14 12.32 11.89 17.42%
EY 3.21 5.52 4.02 8.08 7.61 8.11 8.41 -14.82%
DY 3.61 4.20 2.96 7.04 4.23 5.11 4.23 -2.60%
P/NAPS 4.88 6.41 6.92 3.94 6.10 3.34 2.09 15.17%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 22/02/19 23/02/18 23/02/17 26/02/16 26/02/15 21/02/14 -
Price 0.80 1.19 2.62 1.65 1.94 1.79 0.675 -
P/RPS 15.91 10.10 11.21 7.05 7.06 7.18 4.85 21.88%
P/EPS 30.05 19.77 24.16 14.38 13.49 16.10 11.30 17.69%
EY 3.33 5.06 4.14 6.96 7.41 6.21 8.85 -15.02%
DY 3.75 3.85 3.05 6.06 4.12 3.91 4.44 -2.77%
P/NAPS 4.71 7.00 6.72 4.58 6.26 4.37 1.99 15.43%

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