[EFORCE] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 38.02%
YoY- -25.45%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 17,392 11,797 5,795 22,473 17,303 12,087 6,221 98.32%
PBT 6,443 4,546 2,132 6,975 4,988 3,612 2,218 103.45%
Tax -1,470 -1,025 -475 -1,581 -1,145 -964 -613 79.06%
NP 4,973 3,521 1,657 5,394 3,843 2,648 1,605 112.38%
-
NP to SH 4,973 3,521 1,657 5,630 4,079 2,793 1,741 101.18%
-
Tax Rate 22.82% 22.55% 22.28% 22.67% 22.96% 26.69% 27.64% -
Total Cost 12,419 8,276 4,138 17,079 13,460 9,439 4,616 93.32%
-
Net Worth 4,551 45,510 45,510 45,510 43,441 43,421 43,421 -77.73%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,034 10,343 2,068 4,137 4,137 4,135 2,067 -36.95%
Div Payout % 20.80% 293.76% 124.84% 73.49% 101.43% 148.06% 118.76% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 4,551 45,510 45,510 45,510 43,441 43,421 43,421 -77.73%
NOSH 413,731 413,731 206,865 206,865 206,768 206,768 206,768 58.72%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 28.59% 29.85% 28.59% 24.00% 22.21% 21.91% 25.80% -
ROE 109.27% 7.74% 3.64% 12.37% 9.39% 6.43% 4.01% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 42.04 2.85 2.80 10.86 8.36 5.85 3.01 479.02%
EPS 1.20 0.85 0.80 2.72 1.97 1.35 0.84 26.81%
DPS 2.50 2.50 1.00 2.00 2.00 2.00 1.00 84.09%
NAPS 0.11 0.11 0.22 0.22 0.21 0.21 0.21 -34.99%
Adjusted Per Share Value based on latest NOSH - 206,865
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.85 1.93 0.95 3.68 2.84 1.98 1.02 98.25%
EPS 0.82 0.58 0.27 0.92 0.67 0.46 0.29 99.83%
DPS 0.17 1.70 0.34 0.68 0.68 0.68 0.34 -36.97%
NAPS 0.0075 0.0746 0.0746 0.0746 0.0712 0.0712 0.0712 -77.66%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.42 1.22 1.66 1.19 1.52 1.69 0.945 -
P/RPS 3.38 42.79 59.26 10.95 18.17 28.91 31.41 -77.34%
P/EPS 11.81 143.36 207.24 43.72 77.09 125.11 112.23 -77.68%
EY 8.46 0.70 0.48 2.29 1.30 0.80 0.89 348.11%
DY 1.76 2.05 0.60 1.68 1.32 1.18 1.06 40.17%
P/NAPS 12.91 11.09 7.55 5.41 7.24 8.05 4.50 101.77%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 25/08/17 19/05/17 24/02/17 25/11/16 26/08/16 31/05/16 -
Price 1.58 1.18 2.34 1.57 1.27 1.51 1.69 -
P/RPS 3.76 41.38 83.53 14.45 15.18 25.83 56.17 -83.48%
P/EPS 13.14 138.65 292.13 57.69 64.41 111.79 200.71 -83.72%
EY 7.61 0.72 0.34 1.73 1.55 0.89 0.50 513.13%
DY 1.58 2.12 0.43 1.27 1.57 1.32 0.59 92.72%
P/NAPS 14.36 10.73 10.64 7.14 6.05 7.19 8.05 47.03%

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