[EFFICEN] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.31%
YoY- 63.14%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 51,891 47,696 44,333 43,012 38,476 36,553 36,164 27.18%
PBT 16,393 15,309 14,869 14,002 12,617 11,876 10,938 30.93%
Tax -2,059 -2,070 -1,909 -1,887 -1,733 -1,928 -1,898 5.57%
NP 14,334 13,239 12,960 12,115 10,884 9,948 9,040 35.93%
-
NP to SH 14,334 13,239 12,960 12,115 10,884 9,948 9,040 35.93%
-
Tax Rate 12.56% 13.52% 12.84% 13.48% 13.74% 16.23% 17.35% -
Total Cost 37,557 34,457 31,373 30,897 27,592 26,605 27,124 24.20%
-
Net Worth 65,529 62,362 58,899 48,152 45,225 0 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,146 1,055 1,055 1,055 1,055 1,197 1,197 -2.85%
Div Payout % 8.00% 7.97% 8.14% 8.71% 9.70% 12.04% 13.25% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,529 62,362 58,899 48,152 45,225 0 0 -
NOSH 327,647 328,224 327,217 300,952 301,505 120,185 120,082 95.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 27.62% 27.76% 29.23% 28.17% 28.29% 27.22% 25.00% -
ROE 21.87% 21.23% 22.00% 25.16% 24.07% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.84 14.53 13.55 14.29 12.76 30.41 30.12 -34.82%
EPS 4.37 4.03 3.96 4.03 3.61 8.28 7.53 -30.40%
DPS 0.35 0.32 0.32 0.35 0.35 1.00 1.00 -50.30%
NAPS 0.20 0.19 0.18 0.16 0.15 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 300,952
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.38 5.86 5.45 5.29 4.73 4.49 4.45 27.11%
EPS 1.76 1.63 1.59 1.49 1.34 1.22 1.11 35.93%
DPS 0.14 0.13 0.13 0.13 0.13 0.15 0.15 -4.49%
NAPS 0.0806 0.0767 0.0724 0.0592 0.0556 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.48 0.50 0.46 0.50 0.40 0.36 0.26 -
P/RPS 3.03 3.44 3.40 3.50 3.13 1.18 0.86 131.36%
P/EPS 10.97 12.40 11.61 12.42 11.08 4.35 3.45 116.08%
EY 9.11 8.07 8.61 8.05 9.02 22.99 28.95 -53.70%
DY 0.73 0.64 0.70 0.70 0.87 2.78 3.85 -66.96%
P/NAPS 2.40 2.63 2.56 3.13 2.67 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 23/08/07 21/05/07 26/02/07 22/11/06 22/08/06 24/05/06 -
Price 0.48 0.47 0.44 0.56 0.40 0.41 0.33 -
P/RPS 3.03 3.23 3.25 3.92 3.13 1.35 1.10 96.38%
P/EPS 10.97 11.65 11.11 13.91 11.08 4.95 4.38 84.32%
EY 9.11 8.58 9.00 7.19 9.02 20.19 22.81 -45.73%
DY 0.73 0.68 0.73 0.63 0.87 2.44 3.03 -61.24%
P/NAPS 2.40 2.47 2.44 3.50 2.67 0.00 0.00 -

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