[EFORCE] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 6.25%
YoY- 26.07%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 23,208 22,918 23,189 23,594 23,180 22,473 23,070 0.39%
PBT 8,292 8,112 8,590 9,092 8,528 6,975 6,650 15.86%
Tax -1,688 -1,789 -1,960 -2,050 -1,900 -1,581 -1,526 6.96%
NP 6,604 6,323 6,630 7,042 6,628 5,394 5,124 18.44%
-
NP to SH 6,604 6,323 6,630 7,042 6,628 5,630 5,438 13.84%
-
Tax Rate 20.36% 22.05% 22.82% 22.55% 22.28% 22.67% 22.95% -
Total Cost 16,604 16,595 16,558 16,552 16,552 17,079 17,946 -5.05%
-
Net Worth 49,731 45,510 4,551 45,510 45,510 45,510 43,441 9.44%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 10,343 1,379 20,686 8,274 4,137 5,516 -
Div Payout % - 163.58% 20.80% 293.76% 124.84% 73.49% 101.43% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 49,731 45,510 4,551 45,510 45,510 45,510 43,441 9.44%
NOSH 414,431 413,731 413,731 413,731 206,865 206,865 206,768 59.03%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 28.46% 27.59% 28.59% 29.85% 28.59% 24.00% 22.21% -
ROE 13.28% 13.89% 145.70% 15.47% 14.56% 12.37% 12.52% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.60 5.54 56.05 5.70 11.21 10.86 11.15 -36.84%
EPS 1.60 1.53 1.60 1.70 3.20 2.72 2.63 -28.22%
DPS 0.00 2.50 3.33 5.00 4.00 2.00 2.67 -
NAPS 0.12 0.11 0.11 0.11 0.22 0.22 0.21 -31.16%
Adjusted Per Share Value based on latest NOSH - 413,731
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.78 3.74 3.78 3.85 3.78 3.66 3.76 0.35%
EPS 1.08 1.03 1.08 1.15 1.08 0.92 0.89 13.78%
DPS 0.00 1.69 0.22 3.37 1.35 0.67 0.90 -
NAPS 0.0811 0.0742 0.0074 0.0742 0.0742 0.0742 0.0708 9.48%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.08 1.60 1.42 1.22 1.66 1.19 1.52 -
P/RPS 19.29 28.88 2.53 21.39 14.81 10.95 13.63 26.08%
P/EPS 67.78 104.69 8.86 71.68 51.81 43.72 57.81 11.20%
EY 1.48 0.96 11.29 1.40 1.93 2.29 1.73 -9.89%
DY 0.00 1.56 2.35 4.10 2.41 1.68 1.75 -
P/NAPS 9.00 14.55 12.91 11.09 7.55 5.41 7.24 15.62%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 28/11/17 25/08/17 19/05/17 24/02/17 25/11/16 -
Price 0.425 1.25 1.58 1.18 2.34 1.57 1.27 -
P/RPS 7.59 22.57 2.82 20.69 20.88 14.45 11.39 -23.72%
P/EPS 26.67 81.79 9.86 69.33 73.03 57.69 48.31 -32.72%
EY 3.75 1.22 10.14 1.44 1.37 1.73 2.07 48.66%
DY 0.00 2.00 2.11 4.24 1.71 1.27 2.10 -
P/NAPS 3.54 11.36 14.36 10.73 10.64 7.14 6.05 -30.06%

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