[ELSOFT] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 27.42%
YoY- -55.51%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 28,095 29,181 18,128 33,550 78,150 64,348 63,613 -12.72%
PBT 43,627 11,486 988 18,313 40,256 30,320 31,399 5.63%
Tax -643 -460 -294 -553 -339 -470 -213 20.20%
NP 42,984 11,026 694 17,760 39,917 29,850 31,186 5.49%
-
NP to SH 42,984 11,026 694 17,760 39,917 29,850 31,186 5.49%
-
Tax Rate 1.47% 4.00% 29.76% 3.02% 0.84% 1.55% 0.68% -
Total Cost -14,889 18,155 17,434 15,790 38,233 34,498 32,427 -
-
Net Worth 142,232 107,824 100,598 113,406 112,739 107,366 97,818 6.43%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 20,318 10,108 6,706 20,012 30,373 22,023 27,171 -4.72%
Div Payout % 47.27% 91.68% 966.36% 112.69% 76.09% 73.78% 87.13% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 142,232 107,824 100,598 113,406 112,739 107,366 97,818 6.43%
NOSH 677,705 675,990 672,089 669,457 665,824 275,399 271,718 16.44%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 153.00% 37.78% 3.83% 52.94% 51.08% 46.39% 49.02% -
ROE 30.22% 10.23% 0.69% 15.66% 35.41% 27.80% 31.88% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 4.15 4.33 2.70 5.03 11.78 23.37 23.41 -25.03%
EPS 6.35 1.64 0.10 2.66 6.02 10.84 11.48 -9.39%
DPS 3.00 1.50 1.00 3.00 4.58 8.00 10.00 -18.17%
NAPS 0.21 0.16 0.15 0.17 0.17 0.39 0.36 -8.58%
Adjusted Per Share Value based on latest NOSH - 669,457
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 4.05 4.20 2.61 4.83 11.26 9.27 9.16 -12.71%
EPS 6.19 1.59 0.10 2.56 5.75 4.30 4.49 5.49%
DPS 2.93 1.46 0.97 2.88 4.38 3.17 3.91 -4.69%
NAPS 0.2049 0.1553 0.1449 0.1634 0.1624 0.1547 0.1409 6.43%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.575 1.04 0.795 0.83 1.09 2.70 1.42 -
P/RPS 13.86 24.02 29.41 16.50 9.25 11.55 6.07 14.74%
P/EPS 9.06 63.56 768.26 31.18 18.11 24.90 12.37 -5.05%
EY 11.04 1.57 0.13 3.21 5.52 4.02 8.08 5.33%
DY 5.22 1.44 1.26 3.61 4.20 2.96 7.04 -4.86%
P/NAPS 2.74 6.50 5.30 4.88 6.41 6.92 3.94 -5.87%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 17/02/23 18/02/22 24/02/21 26/02/20 22/02/19 23/02/18 23/02/17 -
Price 0.595 0.95 0.84 0.80 1.19 2.62 1.65 -
P/RPS 14.34 21.94 31.08 15.91 10.10 11.21 7.05 12.55%
P/EPS 9.38 58.06 811.75 30.05 19.77 24.16 14.38 -6.87%
EY 10.67 1.72 0.12 3.33 5.06 4.14 6.96 7.37%
DY 5.04 1.58 1.19 3.75 3.85 3.05 6.06 -3.02%
P/NAPS 2.83 5.94 5.60 4.71 7.00 6.72 4.58 -7.70%

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