[EFORCE] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.98%
YoY- 51.55%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 5,470 5,296 5,454 5,359 5,054 5,831 4,973 6.53%
PBT 1,967 1,817 1,990 1,951 1,913 2,249 1,813 5.56%
Tax -71 -71 -57 -43 -42 -37 -26 95.01%
NP 1,896 1,746 1,933 1,908 1,871 2,212 1,787 4.01%
-
NP to SH 1,896 1,746 1,933 1,908 1,871 2,212 1,787 4.01%
-
Tax Rate 3.61% 3.91% 2.86% 2.20% 2.20% 1.65% 1.43% -
Total Cost 3,574 3,550 3,521 3,451 3,183 3,619 3,186 7.93%
-
Net Worth 14,323 15,252 14,426 14,429 14,365 11,106 11,999 12.49%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,598 802 1,189 1,189 1,189 1,189 964 39.93%
Div Payout % 84.31% 45.98% 61.56% 62.37% 63.60% 53.80% 53.97% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 14,323 15,252 14,426 14,429 14,365 11,106 11,999 12.49%
NOSH 79,577 80,277 80,144 80,163 79,807 79,333 79,999 -0.35%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 34.66% 32.97% 35.44% 35.60% 37.02% 37.94% 35.93% -
ROE 13.24% 11.45% 13.40% 13.22% 13.02% 19.92% 14.89% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.87 6.60 6.81 6.69 6.33 7.35 6.22 6.83%
EPS 2.38 2.17 2.41 2.38 2.34 2.79 2.23 4.42%
DPS 2.00 1.00 1.50 1.50 1.50 1.50 1.21 39.66%
NAPS 0.18 0.19 0.18 0.18 0.18 0.14 0.15 12.88%
Adjusted Per Share Value based on latest NOSH - 80,163
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.90 0.87 0.89 0.88 0.83 0.96 0.82 6.38%
EPS 0.31 0.29 0.32 0.31 0.31 0.36 0.29 4.53%
DPS 0.26 0.13 0.20 0.20 0.20 0.20 0.16 38.09%
NAPS 0.0235 0.025 0.0237 0.0237 0.0236 0.0182 0.0197 12.44%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.43 0.38 0.37 0.39 0.33 0.40 0.42 -
P/RPS 6.26 5.76 5.44 5.83 5.21 5.44 6.76 -4.98%
P/EPS 18.05 17.47 15.34 16.39 14.08 14.35 18.80 -2.67%
EY 5.54 5.72 6.52 6.10 7.10 6.97 5.32 2.73%
DY 4.65 2.63 4.05 3.85 4.55 3.75 2.87 37.82%
P/NAPS 2.39 2.00 2.06 2.17 1.83 2.86 2.80 -9.99%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 24/11/05 18/08/05 -
Price 0.73 0.40 0.40 0.34 0.33 0.38 0.41 -
P/RPS 10.62 6.06 5.88 5.09 5.21 5.17 6.60 37.19%
P/EPS 30.64 18.39 16.58 14.28 14.08 13.63 18.35 40.61%
EY 3.26 5.44 6.03 7.00 7.10 7.34 5.45 -28.94%
DY 2.74 2.50 3.75 4.41 4.55 3.95 2.94 -4.57%
P/NAPS 4.06 2.11 2.22 1.89 1.83 2.71 2.73 30.19%

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