[EFORCE] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 6.25%
YoY- 26.07%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 26,644 23,172 23,698 23,594 24,174 25,236 23,284 2.26%
PBT 11,370 8,368 8,980 9,092 7,224 10,332 11,066 0.45%
Tax -2,646 -1,718 -1,872 -2,050 -1,928 -2,608 -2,624 0.13%
NP 8,724 6,650 7,108 7,042 5,296 7,724 8,442 0.54%
-
NP to SH 8,724 6,650 7,108 7,042 5,586 7,904 8,256 0.92%
-
Tax Rate 23.27% 20.53% 20.85% 22.55% 26.69% 25.24% 23.71% -
Total Cost 17,920 16,522 16,590 16,552 18,878 17,512 14,842 3.18%
-
Net Worth 97,774 50,738 49,737 45,510 43,421 43,421 39,285 16.39%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - 20,686 8,270 8,270 6,203 -
Div Payout % - - - 293.76% 148.06% 104.64% 75.13% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 97,774 50,738 49,737 45,510 43,421 43,421 39,285 16.39%
NOSH 615,378 420,810 414,481 413,731 206,768 206,768 206,768 19.91%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 32.74% 28.70% 29.99% 29.85% 21.91% 30.61% 36.26% -
ROE 8.92% 13.11% 14.29% 15.47% 12.86% 18.20% 21.02% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.63 5.48 5.72 5.70 11.69 12.20 11.26 -13.75%
EPS 1.52 1.58 1.72 1.70 2.70 3.82 4.00 -14.88%
DPS 0.00 0.00 0.00 5.00 4.00 4.00 3.00 -
NAPS 0.17 0.12 0.12 0.11 0.21 0.21 0.19 -1.83%
Adjusted Per Share Value based on latest NOSH - 413,731
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.37 3.80 3.89 3.87 3.96 4.14 3.82 2.26%
EPS 1.43 1.09 1.17 1.15 0.92 1.30 1.35 0.96%
DPS 0.00 0.00 0.00 3.39 1.36 1.36 1.02 -
NAPS 0.1603 0.0832 0.0816 0.0746 0.0712 0.0712 0.0644 16.39%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.435 0.39 0.42 1.22 1.69 0.605 0.90 -
P/RPS 9.39 7.12 7.35 21.39 14.46 4.96 7.99 2.72%
P/EPS 28.68 24.80 24.49 71.68 62.56 15.83 22.54 4.09%
EY 3.49 4.03 4.08 1.40 1.60 6.32 4.44 -3.92%
DY 0.00 0.00 0.00 4.10 2.37 6.61 3.33 -
P/NAPS 2.56 3.25 3.50 11.09 8.05 2.88 4.74 -9.74%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 22/08/19 27/08/18 25/08/17 26/08/16 20/08/15 19/09/14 -
Price 0.605 0.65 0.635 1.18 1.51 0.62 0.73 -
P/RPS 13.06 11.86 11.11 20.69 12.92 5.08 6.48 12.37%
P/EPS 39.89 41.33 37.03 69.33 55.89 16.22 18.28 13.87%
EY 2.51 2.42 2.70 1.44 1.79 6.17 5.47 -12.16%
DY 0.00 0.00 0.00 4.24 2.65 6.45 4.11 -
P/NAPS 3.56 5.42 5.29 10.73 7.19 2.95 3.84 -1.25%

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