[EFORCE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 15.41%
YoY- 168.8%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 11,485 13,419 13,629 12,883 11,883 9,201 7,558 32.00%
PBT 5,445 6,843 7,378 6,944 5,992 4,550 3,239 41.15%
Tax -234 -286 -262 -196 -146 -48 -52 171.32%
NP 5,211 6,557 7,116 6,748 5,846 4,502 3,187 38.58%
-
NP to SH 5,215 6,559 7,116 6,747 5,846 4,502 3,187 38.65%
-
Tax Rate 4.30% 4.18% 3.55% 2.82% 2.44% 1.05% 1.61% -
Total Cost 6,274 6,862 6,513 6,135 6,037 4,699 4,371 27.10%
-
Net Worth 22,840 24,348 23,015 22,937 20,410 18,354 16,772 22.74%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,202 - - - - 795 1,598 -17.21%
Div Payout % 23.05% - - - - 17.68% 50.16% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 22,840 24,348 23,015 22,937 20,410 18,354 16,772 22.74%
NOSH 120,212 121,744 121,136 120,722 120,062 79,800 79,870 31.17%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 45.37% 48.86% 52.21% 52.38% 49.20% 48.93% 42.17% -
ROE 22.83% 26.94% 30.92% 29.41% 28.64% 24.53% 19.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.55 11.02 11.25 10.67 9.90 11.53 9.46 0.63%
EPS 4.34 5.39 5.87 5.59 4.87 5.64 3.99 5.73%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 2.00 -36.87%
NAPS 0.19 0.20 0.19 0.19 0.17 0.23 0.21 -6.42%
Adjusted Per Share Value based on latest NOSH - 120,722
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.87 2.19 2.22 2.10 1.94 1.50 1.23 32.05%
EPS 0.85 1.07 1.16 1.10 0.95 0.73 0.52 38.55%
DPS 0.20 0.00 0.00 0.00 0.00 0.13 0.26 -15.97%
NAPS 0.0372 0.0397 0.0375 0.0374 0.0333 0.0299 0.0274 22.49%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.14 0.22 0.26 0.34 0.40 0.65 0.65 -
P/RPS 1.47 2.00 2.31 3.19 4.04 5.64 6.87 -64.05%
P/EPS 3.23 4.08 4.43 6.08 8.22 11.52 16.29 -65.82%
EY 30.99 24.49 22.59 16.44 12.17 8.68 6.14 192.80%
DY 7.14 0.00 0.00 0.00 0.00 1.54 3.08 74.71%
P/NAPS 0.74 1.10 1.37 1.79 2.35 2.83 3.10 -61.35%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 26/08/08 20/05/08 28/02/08 26/11/07 24/08/07 -
Price 0.14 0.15 0.25 0.28 0.35 0.43 0.66 -
P/RPS 1.47 1.36 2.22 2.62 3.54 3.73 6.97 -64.40%
P/EPS 3.23 2.78 4.26 5.01 7.19 7.62 16.54 -66.17%
EY 30.99 35.92 23.50 19.96 13.91 13.12 6.05 195.68%
DY 7.14 0.00 0.00 0.00 0.00 2.33 3.03 76.62%
P/NAPS 0.74 0.75 1.32 1.47 2.06 1.87 3.14 -61.67%

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