[EFORCE] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.63%
YoY- -27.66%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 12,994 12,710 12,118 10,964 10,643 10,720 11,485 8.60%
PBT 6,473 6,511 6,184 4,849 4,407 4,452 5,445 12.25%
Tax -67 -59 -99 -162 -167 -231 -234 -56.65%
NP 6,406 6,452 6,085 4,687 4,240 4,221 5,211 14.79%
-
NP to SH 6,447 6,522 6,171 4,745 4,289 4,242 5,215 15.23%
-
Tax Rate 1.04% 0.91% 1.60% 3.34% 3.79% 5.19% 4.30% -
Total Cost 6,588 6,258 6,033 6,277 6,403 6,499 6,274 3.31%
-
Net Worth 34,038 30,152 28,267 19,483 25,416 24,258 22,840 30.56%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,309 - - 1,202 1,202 1,202 1,202 5.86%
Div Payout % 20.31% - - 25.33% 28.03% 28.34% 23.05% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 34,038 30,152 28,267 19,483 25,416 24,258 22,840 30.56%
NOSH 130,916 125,636 122,901 92,777 121,029 121,294 120,212 5.86%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 49.30% 50.76% 50.21% 42.75% 39.84% 39.38% 45.37% -
ROE 18.94% 21.63% 21.83% 24.35% 16.88% 17.49% 22.83% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.93 10.12 9.86 11.82 8.79 8.84 9.55 2.64%
EPS 4.92 5.19 5.02 5.11 3.54 3.50 4.34 8.74%
DPS 1.00 0.00 0.00 1.30 1.00 1.00 1.00 0.00%
NAPS 0.26 0.24 0.23 0.21 0.21 0.20 0.19 23.32%
Adjusted Per Share Value based on latest NOSH - 92,777
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.13 2.08 1.99 1.80 1.75 1.76 1.88 8.70%
EPS 1.06 1.07 1.01 0.78 0.70 0.70 0.86 15.00%
DPS 0.21 0.00 0.00 0.20 0.20 0.20 0.20 3.31%
NAPS 0.0558 0.0494 0.0463 0.0319 0.0417 0.0398 0.0375 30.43%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.68 0.52 0.33 0.30 0.25 0.20 0.14 -
P/RPS 6.85 5.14 3.35 2.54 2.84 2.26 1.47 179.77%
P/EPS 13.81 10.02 6.57 5.87 7.05 5.72 3.23 164.12%
EY 7.24 9.98 15.22 17.05 14.18 17.49 30.99 -62.16%
DY 1.47 0.00 0.00 4.32 4.00 5.00 7.14 -65.23%
P/NAPS 2.62 2.17 1.43 1.43 1.19 1.00 0.74 132.83%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 26/05/10 23/02/10 23/11/09 24/08/09 20/05/09 25/02/09 -
Price 0.50 0.63 0.42 0.37 0.28 0.26 0.14 -
P/RPS 5.04 6.23 4.26 3.13 3.18 2.94 1.47 127.88%
P/EPS 10.15 12.14 8.36 7.23 7.90 7.43 3.23 114.99%
EY 9.85 8.24 11.96 13.82 12.66 13.45 30.99 -53.52%
DY 2.00 0.00 0.00 3.50 3.57 3.85 7.14 -57.28%
P/NAPS 1.92 2.63 1.83 1.76 1.33 1.30 0.74 89.14%

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