[ELSOFT] YoY 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- 26.05%
YoY- -29.14%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
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 16,209 16,759 9,763 4,059 7,290 2,604 1,864 43.35%
PBT 9,279 7,330 4,468 2,332 2,621 1,333 309 76.21%
Tax -57 -216 138 -503 -40 -13 -34 8.98%
NP 9,222 7,114 4,606 1,829 2,581 1,320 275 79.48%
-
NP to SH 9,222 7,114 4,606 1,829 2,581 1,320 275 79.48%
-
Tax Rate 0.61% 2.95% -3.09% 21.57% 1.53% 0.98% 11.00% -
Total Cost 6,987 9,645 5,157 2,230 4,709 1,284 1,589 27.96%
-
Net Worth 97,818 83,320 74,264 61,584 56,345 50,630 47,666 12.71%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,868 7,245 9,056 3,622 3,635 1,808 - -
Div Payout % 117.86% 101.85% 196.63% 198.07% 140.85% 136.99% - -
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 83,320 74,264 61,584 56,345 50,630 47,666 12.71%
NOSH 271,697 181,132 181,132 181,132 181,760 180,821 183,333 6.76%
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 56.89% 42.45% 47.18% 45.06% 35.40% 50.69% 14.75% -
ROE 9.43% 8.54% 6.20% 2.97% 4.58% 2.61% 0.58% -
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 5.97 9.25 5.39 2.24 4.01 1.44 1.02 34.20%
EPS 3.39 3.93 2.54 1.01 1.42 0.73 0.15 68.06%
DPS 4.00 4.00 5.00 2.00 2.00 1.00 0.00 -
NAPS 0.36 0.46 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 2.46 2.54 1.48 0.62 1.10 0.39 0.28 43.59%
EPS 1.40 1.08 0.70 0.28 0.39 0.20 0.04 80.76%
DPS 1.65 1.10 1.37 0.55 0.55 0.27 0.00 -
NAPS 0.1482 0.1262 0.1125 0.0933 0.0854 0.0767 0.0722 12.72%
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 23.80 20.43 25.42 31.68 9.23 30.55 43.28 -9.47%
P/EPS 41.84 48.12 53.88 70.31 26.06 60.27 293.33 -27.69%
EY 2.39 2.08 1.86 1.42 3.84 1.66 0.34 38.36%
DY 2.82 2.12 3.65 2.82 5.41 2.27 0.00 -
P/NAPS 3.94 4.11 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 27.66 20.97 33.21 30.12 9.23 29.16 44.75 -7.69%
P/EPS 48.62 49.40 70.39 66.85 26.06 57.53 303.33 -26.27%
EY 2.06 2.02 1.42 1.50 3.84 1.74 0.33 35.65%
DY 2.42 2.06 2.79 2.96 5.41 2.38 0.00 -
P/NAPS 4.58 4.22 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