[ELSOFT] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 663.44%
YoY- 80.85%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 22,443 40,642 30,101 28,583 15,724 19,371 17,528 4.20%
PBT 11,442 20,275 13,245 12,045 6,732 8,815 7,551 7.16%
Tax -264 -175 -144 -120 -138 -627 -28 45.32%
NP 11,178 20,100 13,101 11,925 6,594 8,188 7,523 6.81%
-
NP to SH 11,178 20,100 13,101 11,925 6,594 8,188 7,523 6.81%
-
Tax Rate 2.31% 0.86% 1.09% 1.00% 2.05% 7.11% 0.37% -
Total Cost 11,265 20,542 17,000 16,658 9,130 11,183 10,005 1.99%
-
Net Worth 113,230 107,670 104,146 88,754 70,641 65,207 59,821 11.21%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 13,321 13,803 8,222 5,433 3,622 3,622 1,812 39.42%
Div Payout % 119.17% 68.68% 62.76% 45.57% 54.94% 44.24% 24.10% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 113,230 107,670 104,146 88,754 70,641 65,207 59,821 11.21%
NOSH 667,432 276,643 274,159 181,132 181,132 181,132 181,277 24.25%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 49.81% 49.46% 43.52% 41.72% 41.94% 42.27% 42.92% -
ROE 9.87% 18.67% 12.58% 13.44% 9.33% 12.56% 12.58% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.37 14.72 10.98 15.78 8.68 10.69 9.67 -16.10%
EPS 1.68 7.28 4.78 6.58 3.64 4.52 4.15 -13.98%
DPS 2.00 5.00 3.00 3.00 2.00 2.00 1.00 12.24%
NAPS 0.17 0.39 0.38 0.49 0.39 0.36 0.33 -10.46%
Adjusted Per Share Value based on latest NOSH - 181,132
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.23 5.86 4.34 4.12 2.27 2.79 2.53 4.15%
EPS 1.61 2.90 1.89 1.72 0.95 1.18 1.08 6.87%
DPS 1.92 1.99 1.18 0.78 0.52 0.52 0.26 39.52%
NAPS 0.1631 0.1551 0.15 0.1279 0.1018 0.0939 0.0862 11.20%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.80 2.58 2.50 1.46 1.80 1.26 0.435 -
P/RPS 23.74 17.53 22.76 9.25 20.74 11.78 4.50 31.92%
P/EPS 47.67 35.44 52.30 22.18 49.44 27.87 10.48 28.70%
EY 2.10 2.82 1.91 4.51 2.02 3.59 9.54 -22.28%
DY 2.50 1.94 1.20 2.05 1.11 1.59 2.30 1.39%
P/NAPS 4.71 6.62 6.58 2.98 4.62 3.50 1.32 23.60%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 16/08/19 17/08/18 18/08/17 19/08/16 21/08/15 22/08/14 27/08/13 -
Price 0.89 3.19 2.76 1.86 1.54 1.59 0.55 -
P/RPS 26.41 21.67 25.13 11.79 17.74 14.87 5.69 29.13%
P/EPS 53.03 43.82 57.74 28.25 42.30 35.17 13.25 25.99%
EY 1.89 2.28 1.73 3.54 2.36 2.84 7.55 -20.60%
DY 2.25 1.57 1.09 1.61 1.30 1.26 1.82 3.59%
P/NAPS 5.24 8.18 7.26 3.80 3.95 4.42 1.67 20.98%

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