[EFFICEN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1.15%
YoY- 5.68%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 62,338 64,797 64,517 65,454 65,782 63,067 60,694 1.79%
PBT 15,860 17,503 18,966 18,600 18,327 17,978 17,043 -4.67%
Tax -1,411 -1,688 -2,015 -1,865 -1,398 -1,406 -1,357 2.63%
NP 14,449 15,815 16,951 16,735 16,929 16,572 15,686 -5.32%
-
NP to SH 14,449 15,815 16,951 16,735 16,929 16,572 15,686 -5.32%
-
Tax Rate 8.90% 9.64% 10.62% 10.03% 7.63% 7.82% 7.96% -
Total Cost 47,889 48,982 47,566 48,719 48,853 46,495 45,008 4.21%
-
Net Worth 97,760 98,796 92,739 99,781 92,569 92,510 85,758 9.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,955 9,978 9,978 11,297 1,319 1,319 1,319 309.59%
Div Payout % 75.82% 63.09% 58.86% 67.51% 7.79% 7.96% 8.41% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 97,760 98,796 92,739 99,781 92,569 92,510 85,758 9.11%
NOSH 651,739 658,644 662,424 665,208 661,212 660,789 659,682 -0.80%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.18% 24.41% 26.27% 25.57% 25.74% 26.28% 25.84% -
ROE 14.78% 16.01% 18.28% 16.77% 18.29% 17.91% 18.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.56 9.84 9.74 9.84 9.95 9.54 9.20 2.58%
EPS 2.22 2.40 2.56 2.52 2.56 2.51 2.38 -4.52%
DPS 1.68 1.50 1.50 1.70 0.20 0.20 0.20 312.69%
NAPS 0.15 0.15 0.14 0.15 0.14 0.14 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 665,208
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.73 6.99 6.96 7.07 7.10 6.81 6.55 1.82%
EPS 1.56 1.71 1.83 1.81 1.83 1.79 1.69 -5.19%
DPS 1.18 1.08 1.08 1.22 0.14 0.14 0.14 313.62%
NAPS 0.1055 0.1066 0.1001 0.1077 0.0999 0.0999 0.0926 9.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.19 0.20 0.22 0.20 0.14 0.11 -
P/RPS 1.88 1.93 2.05 2.24 2.01 1.47 1.20 34.85%
P/EPS 8.12 7.91 7.82 8.74 7.81 5.58 4.63 45.37%
EY 12.32 12.64 12.79 11.44 12.80 17.91 21.62 -31.24%
DY 9.34 7.89 7.50 7.73 1.00 1.43 1.82 197.22%
P/NAPS 1.20 1.27 1.43 1.47 1.43 1.00 0.85 25.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 24/08/10 19/05/10 24/02/10 30/11/09 26/08/09 20/05/09 -
Price 0.18 0.19 0.19 0.22 0.19 0.14 0.14 -
P/RPS 1.88 1.93 1.95 2.24 1.91 1.47 1.52 15.20%
P/EPS 8.12 7.91 7.42 8.74 7.42 5.58 5.89 23.84%
EY 12.32 12.64 13.47 11.44 13.48 17.91 16.98 -19.23%
DY 9.34 7.89 7.89 7.73 1.05 1.43 1.43 249.01%
P/NAPS 1.20 1.27 1.36 1.47 1.36 1.00 1.08 7.26%

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