[EFORCE] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -11.19%
YoY- -6.44%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 30,060 36,796 26,644 23,172 23,698 23,594 24,174 3.40%
PBT 11,688 17,868 11,370 8,368 8,980 9,092 7,224 7.67%
Tax -3,090 -3,972 -2,646 -1,718 -1,872 -2,050 -1,928 7.51%
NP 8,598 13,896 8,724 6,650 7,108 7,042 5,296 7.73%
-
NP to SH 8,932 13,896 8,724 6,650 7,108 7,042 5,586 7.48%
-
Tax Rate 26.44% 22.23% 23.27% 20.53% 20.85% 22.55% 26.69% -
Total Cost 21,462 22,900 17,920 16,522 16,590 16,552 18,878 1.99%
-
Net Worth 106,281 95,094 97,774 50,738 49,737 45,510 43,421 14.74%
Dividend
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - 20,686 8,270 -
Div Payout % - - - - - 293.76% 148.06% -
Equity
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 106,281 95,094 97,774 50,738 49,737 45,510 43,421 14.74%
NOSH 615,378 615,378 615,378 420,810 414,481 413,731 206,768 18.24%
Ratio Analysis
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 28.60% 37.76% 32.74% 28.70% 29.99% 29.85% 21.91% -
ROE 8.40% 14.61% 8.92% 13.11% 14.29% 15.47% 12.86% -
Per Share
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 5.37 6.58 4.63 5.48 5.72 5.70 11.69 -11.26%
EPS 1.60 2.48 1.52 1.58 1.72 1.70 2.70 -7.72%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 4.00 -
NAPS 0.19 0.17 0.17 0.12 0.12 0.11 0.21 -1.52%
Adjusted Per Share Value based on latest NOSH - 420,810
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 4.90 6.00 4.34 3.78 3.86 3.85 3.94 3.40%
EPS 1.46 2.27 1.42 1.08 1.16 1.15 0.91 7.53%
DPS 0.00 0.00 0.00 0.00 0.00 3.37 1.35 -
NAPS 0.1733 0.1551 0.1594 0.0827 0.0811 0.0742 0.0708 14.74%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.405 0.55 0.435 0.39 0.42 1.22 1.69 -
P/RPS 7.54 8.36 9.39 7.12 7.35 21.39 14.46 -9.52%
P/EPS 25.36 22.14 28.68 24.80 24.49 71.68 62.56 -12.95%
EY 3.94 4.52 3.49 4.03 4.08 1.40 1.60 14.85%
DY 0.00 0.00 0.00 0.00 0.00 4.10 2.37 -
P/NAPS 2.13 3.24 2.56 3.25 3.50 11.09 8.05 -18.48%
Price Multiplier on Announcement Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/02/23 30/08/21 24/08/20 22/08/19 27/08/18 25/08/17 26/08/16 -
Price 0.36 0.535 0.605 0.65 0.635 1.18 1.51 -
P/RPS 6.70 8.13 13.06 11.86 11.11 20.69 12.92 -9.59%
P/EPS 22.55 21.54 39.89 41.33 37.03 69.33 55.89 -13.01%
EY 4.44 4.64 2.51 2.42 2.70 1.44 1.79 14.98%
DY 0.00 0.00 0.00 0.00 0.00 4.24 2.65 -
P/NAPS 1.89 3.15 3.56 5.42 5.29 10.73 7.19 -18.56%

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