[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
Latest QR
Upcoming QR
EFORCE's Result
EFORCE'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 14,289 14,375 13,684 13,382 13,425 12,994 12,710 8.11%
PBT 5,614 5,602 5,655 5,436 6,494 6,473 6,511 -9.40%
Tax -74 -78 -81 -73 -52 -67 -59 16.28%
NP 5,540 5,524 5,574 5,363 6,442 6,406 6,452 -9.65%
-
NP to SH 5,540 5,524 5,574 5,363 6,472 6,447 6,522 -10.29%
-
Tax Rate 1.32% 1.39% 1.43% 1.34% 0.80% 1.04% 0.91% -
Total Cost 8,749 8,851 8,110 8,019 6,983 6,588 6,258 25.00%
-
Net Worth 39,317 37,240 37,238 33,320 27,504 34,038 30,152 19.33%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,028 4,028 3,269 3,269 1,309 1,309 - -
Div Payout % 72.72% 72.93% 58.65% 60.96% 20.23% 20.31% - -
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 39,317 37,240 37,238 33,320 27,504 34,038 30,152 19.33%
NOSH 206,933 206,891 206,883 196,000 152,800 130,916 125,636 39.42%
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 38.77% 38.43% 40.73% 40.08% 47.99% 49.30% 50.76% -
ROE 14.09% 14.83% 14.97% 16.10% 23.53% 18.94% 21.63% -
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 6.91 6.95 6.61 6.83 8.79 9.93 10.12 -22.44%
EPS 2.68 2.67 2.69 2.74 4.24 4.92 5.19 -35.60%
DPS 1.95 1.95 1.58 1.67 0.86 1.00 0.00 -
NAPS 0.19 0.18 0.18 0.17 0.18 0.26 0.24 -14.40%
Adjusted Per Share Value based on latest NOSH - 196,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.33 2.34 2.23 2.18 2.19 2.12 2.07 8.19%
EPS 0.90 0.90 0.91 0.87 1.06 1.05 1.06 -10.32%
DPS 0.66 0.66 0.53 0.53 0.21 0.21 0.00 -
NAPS 0.0641 0.0607 0.0607 0.0543 0.0449 0.0555 0.0492 19.26%
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 0.34 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%
P/EPS 12.70 11.61 12.99 14.98 10.86 13.81 10.02 17.10%
EY 7.87 8.61 7.70 6.67 9.21 7.24 9.98 -14.63%
DY 5.73 6.28 4.51 4.07 1.86 1.47 0.00 -
P/NAPS 1.79 1.72 1.94 2.41 2.56 2.62 2.17 -12.03%
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 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%
P/EPS 10.83 9.36 11.88 13.34 11.33 10.15 12.14 -7.32%
EY 9.23 10.68 8.42 7.50 8.82 9.85 8.24 7.84%
DY 6.71 7.79 4.94 4.57 1.78 2.00 0.00 -
P/NAPS 1.53 1.39 1.78 2.15 2.67 1.92 2.63 -30.28%

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