[ELSOFT] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
17-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -4.93%
YoY- 5.8%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 19,454 40,345 82,719 62,939 64,163 42,745 39,439 -11.10%
PBT 8,200 20,478 42,588 31,042 29,450 23,606 18,653 -12.79%
Tax -366 -373 -532 -277 -372 34 -1,290 -18.92%
NP 7,834 20,105 42,056 30,765 29,078 23,640 17,363 -12.41%
-
NP to SH 7,834 20,105 42,056 30,765 29,078 23,640 17,363 -12.41%
-
Tax Rate 4.46% 1.82% 1.25% 0.89% 1.26% -0.14% 6.92% -
Total Cost 11,620 20,240 40,663 32,174 35,085 19,105 22,076 -10.13%
-
Net Worth 107,305 106,720 113,190 104,520 94,188 83,320 68,755 7.69%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 6,684 24,944 30,373 24,591 18,113 16,301 7,245 -1.33%
Div Payout % 85.33% 124.07% 72.22% 79.93% 62.29% 68.96% 41.73% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 107,305 106,720 113,190 104,520 94,188 83,320 68,755 7.69%
NOSH 672,089 668,063 277,295 275,142 181,132 181,132 180,935 24.42%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 40.27% 49.83% 50.84% 48.88% 45.32% 55.30% 44.02% -
ROE 7.30% 18.84% 37.16% 29.43% 30.87% 28.37% 25.25% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.90 6.05 12.42 22.88 35.42 23.60 21.80 -28.53%
EPS 1.17 3.01 6.32 11.19 16.05 13.05 9.60 -29.56%
DPS 1.00 3.75 4.56 9.00 10.00 9.00 4.00 -20.61%
NAPS 0.16 0.16 0.17 0.38 0.52 0.46 0.38 -13.41%
Adjusted Per Share Value based on latest NOSH - 275,142
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.80 5.81 11.92 9.07 9.24 6.16 5.68 -11.11%
EPS 1.13 2.90 6.06 4.43 4.19 3.41 2.50 -12.38%
DPS 0.96 3.59 4.38 3.54 2.61 2.35 1.04 -1.32%
NAPS 0.1546 0.1537 0.1631 0.1506 0.1357 0.12 0.0991 7.68%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.60 0.915 3.45 2.58 1.94 1.65 1.69 -
P/RPS 20.68 15.13 27.77 11.27 5.48 6.99 7.75 17.75%
P/EPS 51.37 30.36 54.62 23.07 12.08 12.64 17.61 19.51%
EY 1.95 3.29 1.83 4.34 8.27 7.91 5.68 -16.30%
DY 1.67 4.10 1.32 3.49 5.15 5.45 2.37 -5.66%
P/NAPS 3.75 5.72 20.29 6.79 3.73 3.59 4.45 -2.80%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 22/11/19 16/11/18 17/11/17 24/11/16 20/11/15 21/11/14 -
Price 0.64 0.935 1.42 2.53 2.01 2.00 1.51 -
P/RPS 22.06 15.46 11.43 11.06 5.67 8.48 6.93 21.26%
P/EPS 54.79 31.02 22.48 22.62 12.52 15.32 15.74 23.08%
EY 1.83 3.22 4.45 4.42 7.99 6.53 6.36 -18.73%
DY 1.56 4.01 3.21 3.56 4.98 4.50 2.65 -8.44%
P/NAPS 4.00 5.84 8.35 6.66 3.87 4.35 3.97 0.12%

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