[ELSOFT] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 312.47%
YoY- 8.83%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 32,982 35,380 21,159 11,468 10,049 9,405 4,727 38.21%
PBT 19,138 16,321 9,012 4,044 3,718 3,754 1,981 45.91%
Tax -104 -787 -38 -76 -72 -90 -62 8.99%
NP 19,034 15,534 8,974 3,968 3,646 3,664 1,919 46.55%
-
NP to SH 19,034 15,534 8,974 3,968 3,646 3,664 1,919 46.55%
-
Tax Rate 0.54% 4.82% 0.42% 1.88% 1.94% 2.40% 3.13% -
Total Cost 13,948 19,846 12,185 7,500 6,403 5,741 2,808 30.60%
-
Net Worth 83,320 68,798 59,826 52,544 48,976 47,160 45,259 10.70%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7,245 3,620 1,812 - 1,813 1,813 1,810 25.99%
Div Payout % 38.06% 23.31% 20.20% - 49.75% 49.50% 94.34% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 83,320 68,798 59,826 52,544 48,976 47,160 45,259 10.70%
NOSH 181,132 181,048 181,292 181,187 181,393 181,386 181,037 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 57.71% 43.91% 42.41% 34.60% 36.28% 38.96% 40.60% -
ROE 22.84% 22.58% 15.00% 7.55% 7.44% 7.77% 4.24% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.21 19.54 11.67 6.33 5.54 5.19 2.61 38.21%
EPS 10.51 8.58 4.95 2.19 2.01 2.02 1.06 46.54%
DPS 4.00 2.00 1.00 0.00 1.00 1.00 1.00 25.97%
NAPS 0.46 0.38 0.33 0.29 0.27 0.26 0.25 10.69%
Adjusted Per Share Value based on latest NOSH - 181,084
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.75 5.10 3.05 1.65 1.45 1.35 0.68 38.23%
EPS 2.74 2.24 1.29 0.57 0.53 0.53 0.28 46.22%
DPS 1.04 0.52 0.26 0.00 0.26 0.26 0.26 25.97%
NAPS 0.12 0.0991 0.0862 0.0757 0.0706 0.0679 0.0652 10.69%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.65 1.69 0.65 0.35 0.44 0.50 0.63 -
P/RPS 9.06 8.65 5.57 5.53 7.94 9.64 24.13 -15.05%
P/EPS 15.70 19.70 13.13 15.98 21.89 24.75 59.43 -19.88%
EY 6.37 5.08 7.62 6.26 4.57 4.04 1.68 24.86%
DY 2.42 1.18 1.54 0.00 2.27 2.00 1.59 7.24%
P/NAPS 3.59 4.45 1.97 1.21 1.63 1.92 2.52 6.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 22/11/13 23/11/12 17/11/11 25/11/10 26/11/09 -
Price 2.00 1.51 0.70 0.35 0.46 0.49 0.63 -
P/RPS 10.98 7.73 6.00 5.53 8.30 9.45 24.13 -12.29%
P/EPS 19.03 17.60 14.14 15.98 22.89 24.26 59.43 -17.28%
EY 5.25 5.68 7.07 6.26 4.37 4.12 1.68 20.90%
DY 2.00 1.32 1.43 0.00 2.17 2.04 1.59 3.89%
P/NAPS 4.35 3.97 2.12 1.21 1.70 1.88 2.52 9.52%

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