[EFFICEN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -13.72%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 51,932 53,829 58,249 58,751 62,338 64,797 64,517 -13.45%
PBT 7,986 9,905 11,471 13,615 15,860 17,503 18,966 -43.79%
Tax -1,447 -1,418 -1,215 -1,148 -1,411 -1,688 -2,015 -19.79%
NP 6,539 8,487 10,256 12,467 14,449 15,815 16,951 -46.97%
-
NP to SH 6,539 8,487 10,256 12,467 14,449 15,815 16,951 -46.97%
-
Tax Rate 18.12% 14.32% 10.59% 8.43% 8.90% 9.64% 10.62% -
Total Cost 45,393 45,342 47,993 46,284 47,889 48,982 47,566 -3.06%
-
Net Worth 111,999 105,849 98,227 98,181 97,760 98,796 92,739 13.39%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,049 977 977 977 10,955 9,978 9,978 -77.69%
Div Payout % 16.06% 11.52% 9.53% 7.84% 75.82% 63.09% 58.86% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 111,999 105,849 98,227 98,181 97,760 98,796 92,739 13.39%
NOSH 699,999 661,562 654,848 654,545 651,739 658,644 662,424 3.74%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.59% 15.77% 17.61% 21.22% 23.18% 24.41% 26.27% -
ROE 5.84% 8.02% 10.44% 12.70% 14.78% 16.01% 18.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.42 8.14 8.90 8.98 9.56 9.84 9.74 -16.57%
EPS 0.93 1.28 1.57 1.90 2.22 2.40 2.56 -49.05%
DPS 0.15 0.15 0.15 0.15 1.68 1.50 1.50 -78.42%
NAPS 0.16 0.16 0.15 0.15 0.15 0.15 0.14 9.30%
Adjusted Per Share Value based on latest NOSH - 654,545
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.39 6.62 7.16 7.22 7.66 7.97 7.93 -13.39%
EPS 0.80 1.04 1.26 1.53 1.78 1.94 2.08 -47.08%
DPS 0.13 0.12 0.12 0.12 1.35 1.23 1.23 -77.61%
NAPS 0.1377 0.1301 0.1208 0.1207 0.1202 0.1215 0.114 13.40%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.19 0.22 0.18 0.18 0.18 0.19 0.20 -
P/RPS 2.56 2.70 2.02 2.01 1.88 1.93 2.05 15.94%
P/EPS 20.34 17.15 11.49 9.45 8.12 7.91 7.82 89.02%
EY 4.92 5.83 8.70 10.58 12.32 12.64 12.79 -47.07%
DY 0.79 0.68 0.83 0.83 9.34 7.89 7.50 -77.66%
P/NAPS 1.19 1.38 1.20 1.20 1.20 1.27 1.43 -11.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 26/08/11 30/05/11 28/02/11 30/11/10 24/08/10 19/05/10 -
Price 0.19 0.18 0.22 0.17 0.18 0.19 0.19 -
P/RPS 2.56 2.21 2.47 1.89 1.88 1.93 1.95 19.87%
P/EPS 20.34 14.03 14.05 8.93 8.12 7.91 7.42 95.74%
EY 4.92 7.13 7.12 11.20 12.32 12.64 13.47 -48.87%
DY 0.79 0.83 0.68 0.88 9.34 7.89 7.89 -78.40%
P/NAPS 1.19 1.13 1.47 1.13 1.20 1.27 1.36 -8.50%

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