[EFORCE] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.31%
YoY- 8.17%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 6,448 5,470 5,296 5,454 5,359 5,054 5,831 6.94%
PBT 2,579 1,967 1,817 1,990 1,951 1,913 2,249 9.56%
Tax -69 -71 -71 -57 -43 -42 -37 51.56%
NP 2,510 1,896 1,746 1,933 1,908 1,871 2,212 8.79%
-
NP to SH 2,510 1,896 1,746 1,933 1,908 1,871 2,212 8.79%
-
Tax Rate 2.68% 3.61% 3.91% 2.86% 2.20% 2.20% 1.65% -
Total Cost 3,938 3,574 3,550 3,521 3,451 3,183 3,619 5.79%
-
Net Worth 15,985 14,323 15,252 14,426 14,429 14,365 11,106 27.50%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,598 1,598 802 1,189 1,189 1,189 1,189 21.80%
Div Payout % 63.69% 84.31% 45.98% 61.56% 62.37% 63.60% 53.80% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 15,985 14,323 15,252 14,426 14,429 14,365 11,106 27.50%
NOSH 79,927 79,577 80,277 80,144 80,163 79,807 79,333 0.49%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 38.93% 34.66% 32.97% 35.44% 35.60% 37.02% 37.94% -
ROE 15.70% 13.24% 11.45% 13.40% 13.22% 13.02% 19.92% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.07 6.87 6.60 6.81 6.69 6.33 7.35 6.43%
EPS 3.14 2.38 2.17 2.41 2.38 2.34 2.79 8.20%
DPS 2.00 2.00 1.00 1.50 1.50 1.50 1.50 21.16%
NAPS 0.20 0.18 0.19 0.18 0.18 0.18 0.14 26.87%
Adjusted Per Share Value based on latest NOSH - 80,144
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.06 0.90 0.87 0.89 0.88 0.83 0.96 6.83%
EPS 0.41 0.31 0.29 0.32 0.31 0.31 0.36 9.06%
DPS 0.26 0.26 0.13 0.20 0.20 0.20 0.20 19.13%
NAPS 0.0262 0.0235 0.025 0.0237 0.0237 0.0236 0.0182 27.52%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.74 0.43 0.38 0.37 0.39 0.33 0.40 -
P/RPS 9.17 6.26 5.76 5.44 5.83 5.21 5.44 41.68%
P/EPS 23.56 18.05 17.47 15.34 16.39 14.08 14.35 39.21%
EY 4.24 5.54 5.72 6.52 6.10 7.10 6.97 -28.22%
DY 2.70 4.65 2.63 4.05 3.85 4.55 3.75 -19.68%
P/NAPS 3.70 2.39 2.00 2.06 2.17 1.83 2.86 18.74%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 24/11/05 -
Price 0.63 0.73 0.40 0.40 0.34 0.33 0.38 -
P/RPS 7.81 10.62 6.06 5.88 5.09 5.21 5.17 31.68%
P/EPS 20.06 30.64 18.39 16.58 14.28 14.08 13.63 29.41%
EY 4.98 3.26 5.44 6.03 7.00 7.10 7.34 -22.80%
DY 3.17 2.74 2.50 3.75 4.41 4.55 3.95 -13.65%
P/NAPS 3.15 4.06 2.11 2.22 1.89 1.83 2.71 10.56%

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