[EFORCE] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 26.06%
YoY- 66.65%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 37,514 36,462 34,588 31,386 27,979 24,699 23,049 38.32%
PBT 18,280 17,425 16,962 14,176 11,290 9,802 8,231 70.13%
Tax -3,865 -4,017 -3,890 -3,354 -2,678 -2,244 -1,823 64.95%
NP 14,415 13,408 13,072 10,822 8,612 7,558 6,408 71.59%
-
NP to SH 14,430 13,408 13,072 10,822 8,585 7,531 6,381 72.20%
-
Tax Rate 21.14% 23.05% 22.93% 23.66% 23.72% 22.89% 22.15% -
Total Cost 23,099 23,054 21,516 20,564 19,367 17,141 16,641 24.41%
-
Net Worth 95,094 95,094 95,094 95,621 97,774 97,774 92,528 1.83%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 5,609 5,688 5,688 5,688 5,952 6,153 6,153 -5.97%
Div Payout % 38.87% 42.42% 43.51% 52.56% 69.34% 81.71% 96.44% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 95,094 95,094 95,094 95,621 97,774 97,774 92,528 1.83%
NOSH 615,378 615,378 615,378 615,378 615,378 615,378 615,378 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 38.43% 36.77% 37.79% 34.48% 30.78% 30.60% 27.80% -
ROE 15.17% 14.10% 13.75% 11.32% 8.78% 7.70% 6.90% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.71 6.52 6.18 5.58 4.86 4.29 3.99 41.37%
EPS 2.58 2.40 2.34 1.92 1.49 1.31 1.10 76.43%
DPS 1.00 1.02 1.02 1.01 1.03 1.07 1.06 -3.80%
NAPS 0.17 0.17 0.17 0.17 0.17 0.17 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 615,378
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.15 5.98 5.67 5.15 4.59 4.05 3.78 38.29%
EPS 2.37 2.20 2.14 1.77 1.41 1.23 1.05 71.98%
DPS 0.92 0.93 0.93 0.93 0.98 1.01 1.01 -6.02%
NAPS 0.1559 0.1559 0.1559 0.1568 0.1603 0.1603 0.1517 1.83%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.505 0.55 0.46 0.46 0.45 0.435 0.29 -
P/RPS 7.53 8.44 7.44 8.24 9.25 10.13 7.28 2.27%
P/EPS 19.58 22.95 19.68 23.91 30.15 33.22 26.28 -17.80%
EY 5.11 4.36 5.08 4.18 3.32 3.01 3.80 21.80%
DY 1.98 1.85 2.21 2.20 2.30 2.46 3.67 -33.70%
P/NAPS 2.97 3.24 2.71 2.71 2.65 2.56 1.81 39.07%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 30/08/21 21/05/21 24/02/21 24/11/20 24/08/20 24/06/20 -
Price 0.61 0.535 0.66 0.46 0.46 0.605 0.455 -
P/RPS 9.10 8.21 10.67 8.24 9.46 14.09 11.42 -14.03%
P/EPS 23.65 22.32 28.24 23.91 30.82 46.20 41.24 -30.95%
EY 4.23 4.48 3.54 4.18 3.24 2.16 2.43 44.65%
DY 1.64 1.90 1.54 2.20 2.25 1.77 2.34 -21.08%
P/NAPS 3.59 3.15 3.88 2.71 2.71 3.56 2.84 16.89%

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