[ELSOFT] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 3.78%
YoY- 743.63%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 18,700 36,161 21,206 19,454 40,345 82,719 62,939 -18.30%
PBT 39,343 17,798 2,522 8,200 20,478 42,588 31,042 4.02%
Tax -952 -512 -473 -366 -373 -532 -277 22.83%
NP 38,391 17,286 2,049 7,834 20,105 42,056 30,765 3.75%
-
NP to SH 38,391 17,286 2,049 7,834 20,105 42,056 30,765 3.75%
-
Tax Rate 2.42% 2.88% 18.75% 4.46% 1.82% 1.25% 0.89% -
Total Cost -19,691 18,875 19,157 11,620 20,240 40,663 32,174 -
-
Net Worth 144,293 115,140 107,800 107,305 106,720 113,190 104,520 5.51%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 20,417 13,513 6,719 6,684 24,944 30,373 24,591 -3.05%
Div Payout % 53.18% 78.18% 327.95% 85.33% 124.07% 72.22% 79.93% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 144,293 115,140 107,800 107,305 106,720 113,190 104,520 5.51%
NOSH 694,140 677,705 674,875 672,089 668,063 277,295 275,142 16.66%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 205.30% 47.80% 9.66% 40.27% 49.83% 50.84% 48.88% -
ROE 26.61% 15.01% 1.90% 7.30% 18.84% 37.16% 29.43% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.72 5.34 3.15 2.90 6.05 12.42 22.88 -29.86%
EPS 5.59 2.55 0.30 1.17 3.01 6.32 11.19 -10.91%
DPS 3.00 2.00 1.00 1.00 3.75 4.56 9.00 -16.72%
NAPS 0.21 0.17 0.16 0.16 0.16 0.17 0.38 -9.40%
Adjusted Per Share Value based on latest NOSH - 677,705
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.69 5.21 3.06 2.80 5.81 11.92 9.07 -18.32%
EPS 5.53 2.49 0.30 1.13 2.90 6.06 4.43 3.76%
DPS 2.94 1.95 0.97 0.96 3.59 4.38 3.54 -3.04%
NAPS 0.2079 0.1659 0.1553 0.1546 0.1537 0.1631 0.1506 5.51%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.525 0.625 0.875 0.60 0.915 3.45 2.58 -
P/RPS 19.29 11.71 27.80 20.68 15.13 27.77 11.27 9.36%
P/EPS 9.40 24.49 287.72 51.37 30.36 54.62 23.07 -13.89%
EY 10.64 4.08 0.35 1.95 3.29 1.83 4.34 16.11%
DY 5.71 3.20 1.14 1.67 4.10 1.32 3.49 8.54%
P/NAPS 2.50 3.68 5.47 3.75 5.72 20.29 6.79 -15.33%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 21/11/22 19/11/21 20/11/20 22/11/19 16/11/18 17/11/17 -
Price 0.545 0.585 0.95 0.64 0.935 1.42 2.53 -
P/RPS 20.03 10.96 30.18 22.06 15.46 11.43 11.06 10.39%
P/EPS 9.75 22.92 312.38 54.79 31.02 22.48 22.62 -13.08%
EY 10.25 4.36 0.32 1.83 3.22 4.45 4.42 15.04%
DY 5.50 3.42 1.05 1.56 4.01 3.21 3.56 7.51%
P/NAPS 2.60 3.44 5.94 4.00 5.84 8.35 6.66 -14.50%

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