[ELSOFT] YoY 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- -8.14%
YoY- 29.63%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
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 6,254 13,049 17,618 16,209 16,759 9,763 4,059 7.46%
PBT 4,059 6,224 8,557 9,279 7,330 4,468 2,332 9.67%
Tax -237 -57 -250 -57 -216 138 -503 -11.78%
NP 3,822 6,167 8,307 9,222 7,114 4,606 1,829 13.06%
-
NP to SH 3,822 6,167 8,307 9,222 7,114 4,606 1,829 13.06%
-
Tax Rate 5.84% 0.92% 2.92% 0.61% 2.95% -3.09% 21.57% -
Total Cost 2,432 6,882 9,311 6,987 9,645 5,157 2,230 1.45%
-
Net Worth 113,406 112,739 107,366 97,818 83,320 74,264 61,584 10.70%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,335 8,289 8,258 10,868 7,245 9,056 3,622 -1.36%
Div Payout % 87.27% 134.42% 99.42% 117.86% 101.85% 196.63% 198.07% -
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 83,320 74,264 61,584 10.70%
NOSH 669,457 665,824 275,399 271,697 181,132 181,132 181,132 24.33%
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 61.11% 47.26% 47.15% 56.89% 42.45% 47.18% 45.06% -
ROE 3.37% 5.47% 7.74% 9.43% 8.54% 6.20% 2.97% -
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 0.94 1.97 6.40 5.97 9.25 5.39 2.24 -13.46%
EPS 0.57 0.93 3.02 3.39 3.93 2.54 1.01 -9.09%
DPS 0.50 1.25 3.00 4.00 4.00 5.00 2.00 -20.62%
NAPS 0.17 0.17 0.39 0.36 0.46 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 0.90 1.88 2.54 2.34 2.41 1.41 0.58 7.59%
EPS 0.55 0.89 1.20 1.33 1.02 0.66 0.26 13.29%
DPS 0.48 1.19 1.19 1.57 1.04 1.30 0.52 -1.32%
NAPS 0.1634 0.1624 0.1547 0.1409 0.12 0.107 0.0887 10.71%
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 88.53 55.40 42.19 23.80 20.43 25.42 31.68 18.67%
P/EPS 144.87 117.21 89.48 41.84 48.12 53.88 70.31 12.79%
EY 0.69 0.85 1.12 2.39 2.08 1.86 1.42 -11.32%
DY 0.60 1.15 1.11 2.82 2.12 3.65 2.82 -22.72%
P/NAPS 4.88 6.41 6.92 3.94 4.11 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 85.33 60.48 40.94 27.66 20.97 33.21 30.12 18.94%
P/EPS 139.63 127.97 86.83 48.62 49.40 70.39 66.85 13.05%
EY 0.72 0.78 1.15 2.06 2.02 1.42 1.50 -11.50%
DY 0.62 1.05 1.15 2.42 2.06 2.79 2.96 -22.92%
P/NAPS 4.71 7.00 6.72 4.58 4.22 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