[EFORCE] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 2.59%
YoY- 9.97%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 23,172 25,032 22,939 23,164 23,698 23,208 22,918 0.73%
PBT 8,368 9,388 7,870 8,550 8,980 8,292 8,112 2.09%
Tax -1,718 -1,900 -1,250 -1,258 -1,872 -1,688 -1,789 -2.67%
NP 6,650 7,488 6,620 7,292 7,108 6,604 6,323 3.42%
-
NP to SH 6,650 7,488 6,620 7,292 7,108 6,604 6,323 3.42%
-
Tax Rate 20.53% 20.24% 15.88% 14.71% 20.85% 20.36% 22.05% -
Total Cost 16,522 17,544 16,319 15,872 16,590 16,604 16,595 -0.29%
-
Net Worth 50,738 49,796 45,593 49,737 49,737 49,731 45,510 7.54%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 6,217 4,144 - - 10,343 -
Div Payout % - - 93.92% 56.84% - - 163.58% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 50,738 49,796 45,593 49,737 49,737 49,731 45,510 7.54%
NOSH 420,810 414,974 414,481 414,481 414,481 414,431 413,731 1.14%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 28.70% 29.91% 28.86% 31.48% 29.99% 28.46% 27.59% -
ROE 13.11% 15.04% 14.52% 14.66% 14.29% 13.28% 13.89% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.48 6.03 5.53 5.59 5.72 5.60 5.54 -0.72%
EPS 1.58 1.80 1.60 1.76 1.72 1.60 1.53 2.17%
DPS 0.00 0.00 1.50 1.00 0.00 0.00 2.50 -
NAPS 0.12 0.12 0.11 0.12 0.12 0.12 0.11 5.98%
Adjusted Per Share Value based on latest NOSH - 414,481
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.78 4.08 3.74 3.78 3.86 3.78 3.74 0.71%
EPS 1.08 1.22 1.08 1.19 1.16 1.08 1.03 3.21%
DPS 0.00 0.00 1.01 0.68 0.00 0.00 1.69 -
NAPS 0.0827 0.0812 0.0743 0.0811 0.0811 0.0811 0.0742 7.51%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.39 0.46 0.465 0.755 0.42 1.08 1.60 -
P/RPS 7.12 7.63 8.40 13.51 7.35 19.29 28.88 -60.78%
P/EPS 24.80 25.49 29.11 42.91 24.49 67.78 104.69 -61.81%
EY 4.03 3.92 3.43 2.33 4.08 1.48 0.96 160.91%
DY 0.00 0.00 3.23 1.32 0.00 0.00 1.56 -
P/NAPS 3.25 3.83 4.23 6.29 3.50 9.00 14.55 -63.28%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 30/05/19 25/02/19 23/11/18 27/08/18 31/05/18 28/02/18 -
Price 0.65 0.40 0.545 0.535 0.635 0.425 1.25 -
P/RPS 11.86 6.63 9.85 9.57 11.11 7.59 22.57 -34.95%
P/EPS 41.33 22.17 34.12 30.41 37.03 26.67 81.79 -36.63%
EY 2.42 4.51 2.93 3.29 2.70 3.75 1.22 58.06%
DY 0.00 0.00 2.75 1.87 0.00 0.00 2.00 -
P/NAPS 5.42 3.33 4.95 4.46 5.29 3.54 11.36 -39.02%

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