[ELSOFT] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 23.85%
YoY- 31.88%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 49,741 45,143 25,218 18,758 12,653 11,269 5,880 42.72%
PBT 26,468 20,789 11,344 6,665 5,051 4,063 1,674 58.39%
Tax -320 -649 -541 -116 -85 -124 -92 23.07%
NP 26,148 20,140 10,803 6,549 4,966 3,939 1,582 59.56%
-
NP to SH 26,148 20,140 10,803 6,549 4,966 3,939 1,582 59.56%
-
Tax Rate 1.21% 3.12% 4.77% 1.74% 1.68% 3.05% 5.50% -
Total Cost 23,593 25,003 14,415 12,209 7,687 7,330 4,298 32.79%
-
Net Worth 83,320 74,264 61,584 56,345 50,630 47,666 46,428 10.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 14,490 12,679 5,436 3,635 3,634 1,797 1,796 41.59%
Div Payout % 55.42% 62.96% 50.33% 55.51% 73.19% 45.63% 113.56% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 83,320 74,264 61,584 56,345 50,630 47,666 46,428 10.23%
NOSH 181,132 181,132 181,132 181,760 180,821 183,333 185,714 -0.41%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 52.57% 44.61% 42.84% 34.91% 39.25% 34.95% 26.90% -
ROE 31.38% 27.12% 17.54% 11.62% 9.81% 8.26% 3.41% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 27.46 24.92 13.92 10.32 7.00 6.15 3.17 43.28%
EPS 14.44 11.12 5.96 3.60 2.75 2.15 0.85 60.29%
DPS 8.00 7.00 3.00 2.00 2.00 1.00 0.97 42.11%
NAPS 0.46 0.41 0.34 0.31 0.28 0.26 0.25 10.69%
Adjusted Per Share Value based on latest NOSH - 181,760
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.54 6.84 3.82 2.84 1.92 1.71 0.89 42.75%
EPS 3.96 3.05 1.64 0.99 0.75 0.60 0.24 59.52%
DPS 2.20 1.92 0.82 0.55 0.55 0.27 0.27 41.83%
NAPS 0.1262 0.1125 0.0933 0.0854 0.0767 0.0722 0.0703 10.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.89 1.37 0.71 0.37 0.44 0.44 0.63 -
P/RPS 6.88 5.50 5.10 3.59 6.29 7.16 19.90 -16.21%
P/EPS 13.09 12.32 11.90 10.27 16.02 20.48 73.96 -25.05%
EY 7.64 8.12 8.40 9.74 6.24 4.88 1.35 33.47%
DY 4.23 5.11 4.23 5.41 4.55 2.27 1.54 18.33%
P/NAPS 4.11 3.34 2.09 1.19 1.57 1.69 2.52 8.49%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 21/02/14 22/02/13 16/02/12 25/02/11 24/02/10 -
Price 1.94 1.79 0.675 0.37 0.42 0.455 0.63 -
P/RPS 7.06 7.18 4.85 3.59 6.00 7.40 19.90 -15.85%
P/EPS 13.44 16.10 11.32 10.27 15.29 21.18 73.96 -24.72%
EY 7.44 6.21 8.84 9.74 6.54 4.72 1.35 32.88%
DY 4.12 3.91 4.44 5.41 4.76 2.20 1.54 17.81%
P/NAPS 4.22 4.37 1.99 1.19 1.50 1.75 2.52 8.96%

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