[ELSOFT] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -12.1%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 71,770 65,616 68,223 49,586 51,228 22,893 23,094 20.79%
PBT 37,101 32,450 35,333 23,194 24,468 10,302 8,209 28.56%
Tax -384 -517 -178 -209 -830 -534 -101 24.91%
NP 36,717 31,933 35,155 22,985 23,638 9,768 8,108 28.61%
-
NP to SH 36,717 31,933 35,155 22,985 23,638 9,768 8,108 28.61%
-
Tax Rate 1.04% 1.59% 0.50% 0.90% 3.39% 5.18% 1.23% -
Total Cost 35,053 33,683 33,068 26,601 27,590 13,125 14,986 15.20%
-
Net Worth 119,864 110,185 0 85,132 77,886 61,584 57,907 12.88%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 31,553 27,491 19,926 14,490 12,679 5,436 3,635 43.33%
Div Payout % 85.94% 86.09% 56.68% 63.04% 53.64% 55.66% 44.83% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 119,864 110,185 0 85,132 77,886 61,584 57,907 12.88%
NOSH 665,936 275,512 273,114 181,132 181,132 181,132 180,960 24.24%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 51.16% 48.67% 51.53% 46.35% 46.14% 42.67% 35.11% -
ROE 30.63% 28.98% 0.00% 27.00% 30.35% 15.86% 14.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.78 23.82 24.98 27.38 28.28 12.64 12.76 -2.77%
EPS 5.51 11.59 12.87 12.69 13.05 5.39 4.48 3.50%
DPS 4.74 10.00 7.30 8.00 7.00 3.00 2.01 15.36%
NAPS 0.18 0.40 0.00 0.47 0.43 0.34 0.32 -9.13%
Adjusted Per Share Value based on latest NOSH - 181,132
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.87 9.94 10.34 7.51 7.76 3.47 3.50 20.77%
EPS 5.56 4.84 5.33 3.48 3.58 1.48 1.23 28.57%
DPS 4.78 4.17 3.02 2.20 1.92 0.82 0.55 43.36%
NAPS 0.1816 0.1669 0.00 0.129 0.118 0.0933 0.0877 12.89%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.95 2.49 1.95 1.80 1.79 0.675 0.45 -
P/RPS 8.81 10.45 7.81 6.58 6.33 5.34 3.53 16.45%
P/EPS 17.23 21.48 15.15 14.18 13.72 12.52 10.04 9.41%
EY 5.80 4.66 6.60 7.05 7.29 7.99 9.96 -8.61%
DY 4.99 4.02 3.74 4.44 3.91 4.44 4.46 1.88%
P/NAPS 5.28 6.23 0.00 3.83 4.16 1.99 1.41 24.60%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 25/05/18 22/05/17 20/05/16 22/05/15 16/05/14 17/05/13 -
Price 0.79 2.59 2.67 1.59 1.78 0.85 0.46 -
P/RPS 7.33 10.87 10.69 5.81 6.29 6.73 3.60 12.57%
P/EPS 14.33 22.34 20.74 12.53 13.64 15.76 10.27 5.70%
EY 6.98 4.48 4.82 7.98 7.33 6.34 9.74 -5.39%
DY 6.00 3.86 2.73 5.03 3.93 3.53 4.37 5.42%
P/NAPS 4.39 6.48 0.00 3.38 4.14 2.50 1.44 20.40%

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