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

Stock

[EFORCE] EXCEL FORCE MSC BHD

Announcement Date

17-Mar-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- -17.14%

YoY- -13.09%

Quarter Report

EForce - Q4 2010 Reporting (Amended).pdf

Latest QR

Upcoming QR

EFORCE's Result

EFORCE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	14,289	14,375	13,684	13,382	13,425	12,994	12,710	8.11%
YoY %	-0.60%	5.05%	2.26%	-0.32%	3.32%	2.23%	-	-
Horiz. %	112.42%	113.10%	107.66%	105.29%	105.63%	102.23%	100.00%	-
PBT	5,614	5,602	5,655	5,436	6,494	6,473	6,511	-9.40%
YoY %	0.21%	-0.94%	4.03%	-16.29%	0.32%	-0.58%	-	-
Horiz. %	86.22%	86.04%	86.85%	83.49%	99.74%	99.42%	100.00%	-
Tax	-74	-78	-81	-73	-52	-67	-59	16.28%
YoY %	5.13%	3.70%	-10.96%	-40.38%	22.39%	-13.56%	-	-
Horiz. %	125.42%	132.20%	137.29%	123.73%	88.14%	113.56%	100.00%	-
NP	5,540	5,524	5,574	5,363	6,442	6,406	6,452	-9.65%
YoY %	0.29%	-0.90%	3.93%	-16.75%	0.56%	-0.71%	-	-
Horiz. %	85.86%	85.62%	86.39%	83.12%	99.85%	99.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,540	5,524	5,574	5,363	6,472	6,447	6,522	-10.29%
YoY %	0.29%	-0.90%	3.93%	-17.14%	0.39%	-1.15%	-	-
Horiz. %	84.94%	84.70%	85.46%	82.23%	99.23%	98.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.32%	1.39%	1.43%	1.34%	0.80%	1.04%	0.91%	-
YoY %	-5.04%	-2.80%	6.72%	67.50%	-23.08%	14.29%	-	-
Horiz. %	145.05%	152.75%	157.14%	147.25%	87.91%	114.29%	100.00%	-
Total Cost	8,749	8,851	8,110	8,019	6,983	6,588	6,258	25.00%
YoY %	-1.15%	9.14%	1.13%	14.84%	6.00%	5.27%	-	-
Horiz. %	139.81%	141.43%	129.59%	128.14%	111.59%	105.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,317	37,240	37,238	33,320	27,504	34,038	30,152	19.33%
YoY %	5.58%	0.01%	11.76%	21.15%	-19.20%	12.89%	-	-
Horiz. %	130.40%	123.51%	123.50%	110.51%	91.22%	112.89%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	4,028	4,028	3,269	3,269	1,309	1,309	-	-
YoY %	0.00%	23.22%	0.00%	149.73%	0.00%	0.00%	-	-
Horiz. %	307.72%	307.72%	249.73%	249.73%	100.00%	100.00%	-	-
Div Payout %	72.72%	72.93%	58.65%	60.96%	20.23%	20.31%	-	-
YoY %	-0.29%	24.35%	-3.79%	201.33%	-0.39%	0.00%	-	-
Horiz. %	358.05%	359.08%	288.77%	300.15%	99.61%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	39,317	37,240	37,238	33,320	27,504	34,038	30,152	19.33%
YoY %	5.58%	0.01%	11.76%	21.15%	-19.20%	12.89%	-	-
Horiz. %	130.40%	123.51%	123.50%	110.51%	91.22%	112.89%	100.00%	-
NOSH	206,933	206,891	206,883	196,000	152,800	130,916	125,636	39.42%
YoY %	0.02%	0.00%	5.55%	28.27%	16.72%	4.20%	-	-
Horiz. %	164.71%	164.67%	164.67%	156.01%	121.62%	104.20%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	38.77%	38.43%	40.73%	40.08%	47.99%	49.30%	50.76%	-
YoY %	0.88%	-5.65%	1.62%	-16.48%	-2.66%	-2.88%	-	-
Horiz. %	76.38%	75.71%	80.24%	78.96%	94.54%	97.12%	100.00%	-
ROE	14.09%	14.83%	14.97%	16.10%	23.53%	18.94%	21.63%	-
YoY %	-4.99%	-0.94%	-7.02%	-31.58%	24.23%	-12.44%	-	-
Horiz. %	65.14%	68.56%	69.21%	74.43%	108.78%	87.56%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	6.91	6.95	6.61	6.83	8.79	9.93	10.12	-22.44%
YoY %	-0.58%	5.14%	-3.22%	-22.30%	-11.48%	-1.88%	-	-
Horiz. %	68.28%	68.68%	65.32%	67.49%	86.86%	98.12%	100.00%	-
EPS	2.68	2.67	2.69	2.74	4.24	4.92	5.19	-35.60%
YoY %	0.37%	-0.74%	-1.82%	-35.38%	-13.82%	-5.20%	-	-
Horiz. %	51.64%	51.45%	51.83%	52.79%	81.70%	94.80%	100.00%	-
DPS	1.95	1.95	1.58	1.67	0.86	1.00	0.00	-
YoY %	0.00%	23.42%	-5.39%	94.19%	-14.00%	0.00%	-	-
Horiz. %	195.00%	195.00%	158.00%	167.00%	86.00%	100.00%	-	-
NAPS	0.19	0.18	0.18	0.17	0.18	0.26	0.24	-14.40%
YoY %	5.56%	0.00%	5.88%	-5.56%	-30.77%	8.33%	-	-
Horiz. %	79.17%	75.00%	75.00%	70.83%	75.00%	108.33%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 196,000
RPS	2.34	2.36	2.24	2.19	2.20	2.13	2.08	8.16%
YoY %	-0.85%	5.36%	2.28%	-0.45%	3.29%	2.40%	-	-
Horiz. %	112.50%	113.46%	107.69%	105.29%	105.77%	102.40%	100.00%	-
EPS	0.91	0.91	0.91	0.88	1.06	1.06	1.07	-10.22%
YoY %	0.00%	0.00%	3.41%	-16.98%	0.00%	-0.93%	-	-
Horiz. %	85.05%	85.05%	85.05%	82.24%	99.07%	99.07%	100.00%	-
DPS	0.66	0.66	0.54	0.54	0.21	0.21	0.00	-
YoY %	0.00%	22.22%	0.00%	157.14%	0.00%	0.00%	-	-
Horiz. %	314.29%	314.29%	257.14%	257.14%	100.00%	100.00%	-	-
NAPS	0.0645	0.0611	0.0611	0.0546	0.0451	0.0558	0.0494	19.44%
YoY %	5.56%	0.00%	11.90%	21.06%	-19.18%	12.96%	-	-
Horiz. %	130.57%	123.68%	123.68%	110.53%	91.30%	112.96%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.34	0.31	0.35	0.41	0.46	0.68	0.52	-
P/RPS	4.92	4.46	5.29	6.01	5.24	6.85	5.14	-2.87%
YoY %	10.31%	-15.69%	-11.98%	14.69%	-23.50%	33.27%	-	-
Horiz. %	95.72%	86.77%	102.92%	116.93%	101.95%	133.27%	100.00%	-
P/EPS	12.70	11.61	12.99	14.98	10.86	13.81	10.02	17.10%
YoY %	9.39%	-10.62%	-13.28%	37.94%	-21.36%	37.82%	-	-
Horiz. %	126.75%	115.87%	129.64%	149.50%	108.38%	137.82%	100.00%	-
EY	7.87	8.61	7.70	6.67	9.21	7.24	9.98	-14.63%
YoY %	-8.59%	11.82%	15.44%	-27.58%	27.21%	-27.45%	-	-
Horiz. %	78.86%	86.27%	77.15%	66.83%	92.28%	72.55%	100.00%	-
DY	5.73	6.28	4.51	4.07	1.86	1.47	0.00	-
YoY %	-8.76%	39.25%	10.81%	118.82%	26.53%	0.00%	-	-
Horiz. %	389.80%	427.21%	306.80%	276.87%	126.53%	100.00%	-	-
P/NAPS	1.79	1.72	1.94	2.41	2.56	2.62	2.17	-12.03%
YoY %	4.07%	-11.34%	-19.50%	-5.86%	-2.29%	20.74%	-	-
Horiz. %	82.49%	79.26%	89.40%	111.06%	117.97%	120.74%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	25/11/11	24/08/11	26/05/11	17/03/11	26/11/10	23/08/10	26/05/10	-
Price	0.29	0.25	0.32	0.365	0.48	0.50	0.63	-
P/RPS	4.20	3.60	4.84	5.35	5.46	5.04	6.23	-23.09%
YoY %	16.67%	-25.62%	-9.53%	-2.01%	8.33%	-19.10%	-	-
Horiz. %	67.42%	57.78%	77.69%	85.87%	87.64%	80.90%	100.00%	-
P/EPS	10.83	9.36	11.88	13.34	11.33	10.15	12.14	-7.32%
YoY %	15.71%	-21.21%	-10.94%	17.74%	11.63%	-16.39%	-	-
Horiz. %	89.21%	77.10%	97.86%	109.88%	93.33%	83.61%	100.00%	-
EY	9.23	10.68	8.42	7.50	8.82	9.85	8.24	7.84%
YoY %	-13.58%	26.84%	12.27%	-14.97%	-10.46%	19.54%	-	-
Horiz. %	112.01%	129.61%	102.18%	91.02%	107.04%	119.54%	100.00%	-
DY	6.71	7.79	4.94	4.57	1.78	2.00	0.00	-
YoY %	-13.86%	57.69%	8.10%	156.74%	-11.00%	0.00%	-	-
Horiz. %	335.50%	389.50%	247.00%	228.50%	89.00%	100.00%	-	-
P/NAPS	1.53	1.39	1.78	2.15	2.67	1.92	2.63	-30.28%
YoY %	10.07%	-21.91%	-17.21%	-19.48%	39.06%	-27.00%	-	-
Horiz. %	58.17%	52.85%	67.68%	81.75%	101.52%	73.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos