[EFORCE] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -13.96%
YoY- 18.11%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 14,684 13,474 11,732 12,426 10,378 5,405 5,081 19.33%
PBT 6,282 6,053 5,641 6,434 5,300 1,856 1,982 21.18%
Tax -80 -78 -142 -237 -50 -82 -41 11.77%
NP 6,202 5,974 5,498 6,197 5,249 1,773 1,941 21.35%
-
NP to SH 6,202 5,974 5,573 6,200 5,249 1,773 1,941 21.35%
-
Tax Rate 1.27% 1.29% 2.52% 3.68% 0.94% 4.42% 2.07% -
Total Cost 8,481 7,500 6,233 6,229 5,129 3,632 3,140 18.00%
-
Net Worth 39,311 24,666 25,443 24,218 18,404 15,222 11,199 23.26%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,758 1,827 - 2,421 - 1,068 1,599 9.50%
Div Payout % 44.48% 30.58% - 39.06% - 60.24% 82.42% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 39,311 24,666 25,443 24,218 18,404 15,222 11,199 23.26%
NOSH 206,902 137,033 121,159 121,093 80,020 80,120 79,999 17.15%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 42.24% 44.34% 46.87% 49.87% 50.58% 32.81% 38.21% -
ROE 15.78% 24.22% 21.90% 25.60% 28.52% 11.65% 17.33% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 7.10 9.83 9.68 10.26 12.97 6.75 6.35 1.87%
EPS 3.00 4.36 4.60 5.12 6.56 2.21 2.43 3.57%
DPS 1.33 1.33 0.00 2.00 0.00 1.33 2.00 -6.57%
NAPS 0.19 0.18 0.21 0.20 0.23 0.19 0.14 5.21%
Adjusted Per Share Value based on latest NOSH - 121,744
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 2.39 2.20 1.91 2.03 1.69 0.88 0.83 19.26%
EPS 1.01 0.97 0.91 1.01 0.86 0.29 0.32 21.10%
DPS 0.45 0.30 0.00 0.39 0.00 0.17 0.26 9.56%
NAPS 0.0641 0.0402 0.0415 0.0395 0.03 0.0248 0.0183 23.22%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.34 0.46 0.30 0.22 0.65 0.38 0.40 -
P/RPS 4.79 4.68 3.10 2.14 5.01 5.63 6.30 -4.46%
P/EPS 11.34 10.55 6.52 4.30 9.91 17.17 16.48 -6.03%
EY 8.82 9.48 15.33 23.27 10.09 5.82 6.07 6.42%
DY 3.92 2.90 0.00 9.09 0.00 3.51 5.00 -3.97%
P/NAPS 1.79 2.56 1.43 1.10 2.83 2.00 2.86 -7.50%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 26/11/10 23/11/09 25/11/08 26/11/07 29/11/06 24/11/05 -
Price 0.29 0.48 0.37 0.15 0.43 0.40 0.38 -
P/RPS 4.09 4.88 3.82 1.46 3.32 5.93 5.98 -6.13%
P/EPS 9.67 11.01 8.04 2.93 6.55 18.07 15.66 -7.71%
EY 10.34 9.08 12.43 34.13 15.26 5.53 6.39 8.34%
DY 4.60 2.78 0.00 13.33 0.00 3.33 5.26 -2.20%
P/NAPS 1.53 2.67 1.76 0.75 1.87 2.11 2.71 -9.08%

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