[ELSOFT] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 51.4%
YoY- 50.26%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 62,939 64,163 42,745 39,439 28,449 14,072 11,913 31.93%
PBT 31,042 29,450 23,606 18,653 11,633 5,377 4,027 40.50%
Tax -277 -372 34 -1,290 -78 -89 -106 17.34%
NP 30,765 29,078 23,640 17,363 11,555 5,288 3,921 40.92%
-
NP to SH 30,765 29,078 23,640 17,363 11,555 5,288 3,921 40.92%
-
Tax Rate 0.89% 1.26% -0.14% 6.92% 0.67% 1.66% 2.63% -
Total Cost 32,174 35,085 19,105 22,076 16,894 8,784 7,992 26.10%
-
Net Worth 104,520 94,188 83,320 68,755 59,853 52,514 48,774 13.53%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 24,591 18,113 16,301 7,245 5,449 1,808 1,826 54.18%
Div Payout % 79.93% 62.29% 68.96% 41.73% 47.16% 34.19% 46.57% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 104,520 94,188 83,320 68,755 59,853 52,514 48,774 13.53%
NOSH 275,142 181,132 181,132 180,935 181,374 181,084 180,645 7.25%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 48.88% 45.32% 55.30% 44.02% 40.62% 37.58% 32.91% -
ROE 29.43% 30.87% 28.37% 25.25% 19.31% 10.07% 8.04% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.88 35.42 23.60 21.80 15.69 7.77 6.59 23.03%
EPS 11.19 16.05 13.05 9.60 6.37 2.92 2.17 31.40%
DPS 9.00 10.00 9.00 4.00 3.00 1.00 1.00 44.17%
NAPS 0.38 0.52 0.46 0.38 0.33 0.29 0.27 5.85%
Adjusted Per Share Value based on latest NOSH - 180,935
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.07 9.24 6.16 5.68 4.10 2.03 1.72 31.89%
EPS 4.43 4.19 3.41 2.50 1.66 0.76 0.56 41.11%
DPS 3.54 2.61 2.35 1.04 0.79 0.26 0.26 54.46%
NAPS 0.1506 0.1357 0.12 0.0991 0.0862 0.0757 0.0703 13.52%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.58 1.94 1.65 1.69 0.65 0.35 0.44 -
P/RPS 11.27 5.48 6.99 7.75 4.14 4.50 6.67 9.12%
P/EPS 23.07 12.08 12.64 17.61 10.20 11.99 20.27 2.17%
EY 4.34 8.27 7.91 5.68 9.80 8.34 4.93 -2.10%
DY 3.49 5.15 5.45 2.37 4.62 2.85 2.27 7.42%
P/NAPS 6.79 3.73 3.59 4.45 1.97 1.21 1.63 26.81%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/17 24/11/16 20/11/15 21/11/14 22/11/13 23/11/12 17/11/11 -
Price 2.53 2.01 2.00 1.51 0.70 0.35 0.46 -
P/RPS 11.06 5.67 8.48 6.93 4.46 4.50 6.98 7.96%
P/EPS 22.62 12.52 15.32 15.74 10.99 11.99 21.19 1.09%
EY 4.42 7.99 6.53 6.36 9.10 8.34 4.72 -1.08%
DY 3.56 4.98 4.50 2.65 4.29 2.85 2.17 8.59%
P/NAPS 6.66 3.87 4.35 3.97 2.12 1.21 1.70 25.52%

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