[EFFICEN] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 41,943 52,394 58,751 65,454 59,500 56,410 43,012 -0.41%
PBT 5,127 5,778 13,615 18,600 17,468 17,180 14,002 -15.40%
Tax -1,098 -1,019 -1,147 -1,865 -1,653 -2,058 -1,888 -8.63%
NP 4,029 4,759 12,468 16,735 15,815 15,122 12,114 -16.74%
-
NP to SH 4,029 4,759 12,468 16,735 15,815 15,122 12,114 -16.74%
-
Tax Rate 21.42% 17.64% 8.42% 10.03% 9.46% 11.98% 13.48% -
Total Cost 37,914 47,635 46,283 48,719 43,685 41,288 30,898 3.46%
-
Net Worth 113,460 103,456 98,673 98,828 82,896 32,802 47,976 15.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,063 1,034 986 11,200 - 2,296 - -
Div Payout % 26.40% 21.74% 7.91% 66.93% - 15.18% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 113,460 103,456 98,673 98,828 82,896 32,802 47,976 15.41%
NOSH 709,130 689,710 657,823 658,858 658,958 328,026 300,952 15.34%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.61% 9.08% 21.22% 25.57% 26.58% 26.81% 28.16% -
ROE 3.55% 4.60% 12.64% 16.93% 19.08% 46.10% 25.25% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.91 7.60 8.93 9.93 9.03 17.20 14.34 -13.72%
EPS 0.57 0.69 1.89 2.54 2.40 2.30 4.04 -27.82%
DPS 0.15 0.15 0.15 1.70 0.00 0.70 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.1258 0.10 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 665,208
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.53 5.66 6.34 7.07 6.42 6.09 4.64 -0.39%
EPS 0.43 0.51 1.35 1.81 1.71 1.63 1.31 -16.93%
DPS 0.11 0.11 0.11 1.21 0.00 0.25 0.00 -
NAPS 0.1225 0.1117 0.1065 0.1067 0.0895 0.0354 0.0518 15.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.18 0.18 0.22 0.10 0.50 0.50 -
P/RPS 2.71 2.37 2.02 2.21 1.11 2.91 3.49 -4.12%
P/EPS 28.16 26.09 9.50 8.66 4.17 10.85 12.38 14.66%
EY 3.55 3.83 10.53 11.55 24.00 9.22 8.08 -12.79%
DY 0.94 0.83 0.83 7.73 0.00 1.40 0.00 -
P/NAPS 1.00 1.20 1.20 1.47 0.79 5.00 3.13 -17.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 28/02/11 24/02/10 26/02/09 27/02/08 26/02/07 -
Price 0.13 0.18 0.17 0.22 0.10 0.38 0.56 -
P/RPS 2.20 2.37 1.90 2.21 1.11 2.21 3.90 -9.09%
P/EPS 22.88 26.09 8.97 8.66 4.17 8.24 13.86 8.70%
EY 4.37 3.83 11.15 11.55 24.00 12.13 7.21 -7.99%
DY 1.15 0.83 0.88 7.73 0.00 1.84 0.00 -
P/NAPS 0.81 1.20 1.13 1.47 0.79 3.80 3.50 -21.62%

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