[EFORCE] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -1.95%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 19,596 16,052 14,684 15,406 14,072 13,382 13,474 28.33%
PBT 8,144 6,444 6,282 6,326 6,464 5,436 6,053 21.85%
Tax -80 -420 -80 -78 -92 -73 -78 1.70%
NP 8,064 6,024 6,202 6,248 6,372 5,363 5,974 22.11%
-
NP to SH 8,096 6,017 6,202 6,248 6,372 5,363 5,974 22.43%
-
Tax Rate 0.98% 6.52% 1.27% 1.23% 1.42% 1.34% 1.29% -
Total Cost 11,532 10,028 8,481 9,158 7,700 8,019 7,500 33.18%
-
Net Worth 39,240 39,340 39,311 37,239 37,238 22,792 24,666 36.23%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 4,141 2,758 4,137 - 2,681 1,827 -
Div Payout % - 68.82% 44.48% 66.23% - 50.00% 30.58% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 39,240 39,340 39,311 37,239 37,238 22,792 24,666 36.23%
NOSH 206,530 207,054 206,902 206,887 206,883 134,075 137,033 31.42%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 41.15% 37.53% 42.24% 40.56% 45.28% 40.08% 44.34% -
ROE 20.63% 15.29% 15.78% 16.78% 17.11% 23.53% 24.22% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.49 7.75 7.10 7.45 6.80 9.98 9.83 -2.31%
EPS 3.92 2.91 3.00 3.02 3.08 4.00 4.36 -6.84%
DPS 0.00 2.00 1.33 2.00 0.00 2.00 1.33 -
NAPS 0.19 0.19 0.19 0.18 0.18 0.17 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 206,891
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.21 2.63 2.41 2.53 2.31 2.19 2.21 28.22%
EPS 1.33 0.99 1.02 1.02 1.04 0.88 0.98 22.55%
DPS 0.00 0.68 0.45 0.68 0.00 0.44 0.30 -
NAPS 0.0643 0.0645 0.0645 0.0611 0.0611 0.0374 0.0404 36.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.32 0.29 0.34 0.31 0.35 0.41 0.46 -
P/RPS 3.37 3.74 4.79 4.16 5.15 4.11 4.68 -19.64%
P/EPS 8.16 9.98 11.34 10.26 11.36 10.25 10.55 -15.72%
EY 12.25 10.02 8.82 9.74 8.80 9.76 9.48 18.61%
DY 0.00 6.90 3.92 6.45 0.00 4.88 2.90 -
P/NAPS 1.68 1.53 1.79 1.72 1.94 2.41 2.56 -24.46%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 24/02/12 25/11/11 24/08/11 26/05/11 17/03/11 26/11/10 -
Price 0.29 0.35 0.29 0.25 0.32 0.365 0.48 -
P/RPS 3.06 4.51 4.09 3.36 4.70 3.66 4.88 -26.71%
P/EPS 7.40 12.04 9.67 8.28 10.39 9.13 11.01 -23.25%
EY 13.52 8.30 10.34 12.08 9.63 10.96 9.08 30.36%
DY 0.00 5.71 4.60 8.00 0.00 5.48 2.78 -
P/NAPS 1.53 1.84 1.53 1.39 1.78 2.15 2.67 -30.98%

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