[ELSOFT] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -26.94%
YoY- -64.66%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 25,691 32,170 17,852 27,706 71,770 65,616 68,223 -15.01%
PBT 43,185 13,959 1,327 13,505 37,101 32,450 35,333 3.39%
Tax -653 -469 -289 -529 -384 -517 -178 24.17%
NP 42,532 13,490 1,038 12,976 36,717 31,933 35,155 3.22%
-
NP to SH 42,532 13,490 1,038 12,976 36,717 31,933 35,155 3.22%
-
Tax Rate 1.51% 3.36% 21.78% 3.92% 1.04% 1.59% 0.50% -
Total Cost -16,841 18,680 16,814 14,730 35,053 33,683 33,068 -
-
Net Worth 142,391 115,169 100,994 100,406 119,864 110,185 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 20,320 10,105 5,028 15,004 31,553 27,491 19,926 0.32%
Div Payout % 47.78% 74.91% 484.49% 115.63% 85.94% 86.09% 56.68% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 142,391 115,169 100,994 100,406 119,864 110,185 0 -
NOSH 678,140 677,705 673,387 669,457 665,936 275,512 273,114 16.35%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 165.55% 41.93% 5.81% 46.83% 51.16% 48.67% 51.53% -
ROE 29.87% 11.71% 1.03% 12.92% 30.63% 28.98% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.79 4.75 2.65 4.14 10.78 23.82 24.98 -26.95%
EPS 6.27 1.99 0.15 1.94 5.51 11.59 12.87 -11.29%
DPS 3.00 1.50 0.75 2.25 4.74 10.00 7.30 -13.76%
NAPS 0.21 0.17 0.15 0.15 0.18 0.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 669,457
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.70 4.63 2.57 3.99 10.34 9.45 9.83 -15.02%
EPS 6.13 1.94 0.15 1.87 5.29 4.60 5.06 3.24%
DPS 2.93 1.46 0.72 2.16 4.55 3.96 2.87 0.34%
NAPS 0.2051 0.1659 0.1455 0.1446 0.1727 0.1587 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.59 0.91 0.685 0.49 0.95 2.49 1.95 -
P/RPS 15.57 19.16 25.84 11.84 8.81 10.45 7.81 12.18%
P/EPS 9.41 45.70 444.32 25.28 17.23 21.48 15.15 -7.62%
EY 10.63 2.19 0.23 3.96 5.80 4.66 6.60 8.26%
DY 5.08 1.65 1.09 4.59 4.99 4.02 3.74 5.23%
P/NAPS 2.81 5.35 4.57 3.27 5.28 6.23 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 29/04/22 28/05/21 22/05/20 27/05/19 25/05/18 22/05/17 -
Price 0.555 0.855 0.67 0.665 0.79 2.59 2.67 -
P/RPS 14.65 18.01 25.27 16.07 7.33 10.87 10.69 5.39%
P/EPS 8.85 42.94 434.59 34.30 14.33 22.34 20.74 -13.22%
EY 11.30 2.33 0.23 2.92 6.98 4.48 4.82 15.25%
DY 5.41 1.75 1.12 3.38 6.00 3.86 2.73 12.06%
P/NAPS 2.64 5.03 4.47 4.43 4.39 6.48 0.00 -

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