[EFORCE] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.27%
YoY- 4.51%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 22,676 23,395 22,939 22,899 22,971 22,926 22,919 -0.71%
PBT 7,564 8,144 7,870 8,082 8,057 8,054 8,113 -4.57%
Tax -1,173 -1,303 -1,250 -1,263 -1,700 -1,736 -1,789 -24.58%
NP 6,391 6,841 6,620 6,819 6,357 6,318 6,324 0.70%
-
NP to SH 6,391 6,841 6,620 6,819 6,357 6,318 6,324 0.70%
-
Tax Rate 15.51% 16.00% 15.88% 15.63% 21.10% 21.55% 22.05% -
Total Cost 16,285 16,554 16,319 16,080 16,614 16,608 16,595 -1.25%
-
Net Worth 50,738 49,796 45,593 49,737 49,737 49,731 45,510 7.54%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 6,217 6,217 6,217 3,108 - 6,205 8,274 -17.39%
Div Payout % 97.28% 90.88% 93.92% 45.59% - 98.23% 130.85% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 50,738 49,796 45,593 49,737 49,737 49,731 45,510 7.54%
NOSH 420,810 414,974 414,481 414,481 414,481 414,431 413,731 1.14%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 28.18% 29.24% 28.86% 29.78% 27.67% 27.56% 27.59% -
ROE 12.60% 13.74% 14.52% 13.71% 12.78% 12.70% 13.90% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.36 5.64 5.53 5.52 5.54 5.53 5.54 -2.18%
EPS 1.51 1.65 1.60 1.65 1.53 1.52 1.53 -0.87%
DPS 1.50 1.50 1.50 0.75 0.00 1.50 2.00 -17.49%
NAPS 0.12 0.12 0.11 0.12 0.12 0.12 0.11 5.98%
Adjusted Per Share Value based on latest NOSH - 414,481
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.70 3.82 3.74 3.73 3.75 3.74 3.74 -0.71%
EPS 1.04 1.12 1.08 1.11 1.04 1.03 1.03 0.64%
DPS 1.01 1.01 1.01 0.51 0.00 1.01 1.35 -17.63%
NAPS 0.0827 0.0812 0.0743 0.0811 0.0811 0.0811 0.0742 7.51%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.39 0.46 0.465 0.755 0.42 1.08 1.60 -
P/RPS 7.27 8.16 8.40 13.67 7.58 19.52 28.88 -60.23%
P/EPS 25.80 27.90 29.11 45.89 27.38 70.84 104.68 -60.79%
EY 3.88 3.58 3.43 2.18 3.65 1.41 0.96 154.38%
DY 3.85 3.26 3.23 0.99 0.00 1.39 1.25 112.12%
P/NAPS 3.25 3.83 4.23 6.29 3.50 9.00 14.55 -63.28%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 30/05/19 25/02/19 23/11/18 27/08/18 31/05/18 28/02/18 -
Price 0.65 0.40 0.545 0.535 0.635 0.425 1.25 -
P/RPS 12.12 7.10 9.85 9.68 11.46 7.68 22.56 -33.98%
P/EPS 43.00 24.26 34.12 32.52 41.40 27.88 81.78 -34.93%
EY 2.33 4.12 2.93 3.08 2.42 3.59 1.22 54.11%
DY 2.31 3.75 2.75 1.40 0.00 3.52 1.60 27.82%
P/NAPS 5.42 3.33 4.95 4.46 5.29 3.54 11.36 -39.02%

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