[EFFICEN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -7.32%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 62,901 65,164 61,704 65,454 67,056 66,478 65,452 -2.61%
PBT 15,961 17,886 19,284 18,600 19,614 20,080 17,820 -7.07%
Tax -953 -1,370 -1,796 -1,865 -1,558 -1,724 -1,196 -14.03%
NP 15,008 16,516 17,488 16,735 18,056 18,356 16,624 -6.58%
-
NP to SH 15,008 16,516 17,488 16,735 18,056 18,356 16,624 -6.58%
-
Tax Rate 5.97% 7.66% 9.31% 10.03% 7.94% 8.59% 6.71% -
Total Cost 47,893 48,648 44,216 48,719 49,000 48,122 48,828 -1.27%
-
Net Worth 98,736 99,096 92,739 98,828 92,033 92,440 85,758 9.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,316 - - 11,200 1,753 2,641 5,277 -60.34%
Div Payout % 8.77% - - 66.93% 9.71% 14.39% 31.75% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 98,736 99,096 92,739 98,828 92,033 92,440 85,758 9.84%
NOSH 658,245 660,640 662,424 658,858 657,378 660,287 659,682 -0.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.86% 25.35% 28.34% 25.57% 26.93% 27.61% 25.40% -
ROE 15.20% 16.67% 18.86% 16.93% 19.62% 19.86% 19.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.56 9.86 9.31 9.93 10.20 10.07 9.92 -2.43%
EPS 2.28 2.50 2.64 2.54 2.75 2.78 2.52 -6.44%
DPS 0.20 0.00 0.00 1.70 0.27 0.40 0.80 -60.28%
NAPS 0.15 0.15 0.14 0.15 0.14 0.14 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 665,208
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.79 7.03 6.66 7.07 7.24 7.18 7.06 -2.56%
EPS 1.62 1.78 1.89 1.81 1.95 1.98 1.79 -6.43%
DPS 0.14 0.00 0.00 1.21 0.19 0.29 0.57 -60.74%
NAPS 0.1066 0.107 0.1001 0.1067 0.0993 0.0998 0.0926 9.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.19 0.20 0.22 0.20 0.14 0.11 -
P/RPS 1.88 1.93 2.15 2.21 1.96 1.39 1.11 42.04%
P/EPS 7.89 7.60 7.58 8.66 7.28 5.04 4.37 48.22%
EY 12.67 13.16 13.20 11.55 13.73 19.86 22.91 -32.60%
DY 1.11 0.00 0.00 7.73 1.33 2.86 7.27 -71.40%
P/NAPS 1.20 1.27 1.43 1.47 1.43 1.00 0.85 25.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 24/08/10 19/05/10 24/02/10 30/11/09 26/08/09 20/05/09 -
Price 0.18 0.19 0.19 0.22 0.19 0.14 0.14 -
P/RPS 1.88 1.93 2.04 2.21 1.86 1.39 1.41 21.12%
P/EPS 7.89 7.60 7.20 8.66 6.92 5.04 5.56 26.25%
EY 12.67 13.16 13.89 11.55 14.46 19.86 18.00 -20.85%
DY 1.11 0.00 0.00 7.73 1.40 2.86 5.71 -66.40%
P/NAPS 1.20 1.27 1.36 1.47 1.36 1.00 1.08 7.26%

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