[EFORCE] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.44%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 18,361 16,052 13,382 12,117 11,485 11,883 5,471 22.33%
PBT 5,928 6,444 5,436 6,185 5,445 5,992 1,968 20.15%
Tax -738 -420 -73 -100 -234 -146 -72 47.33%
NP 5,190 6,024 5,363 6,085 5,211 5,846 1,896 18.25%
-
NP to SH 5,261 6,017 5,363 6,155 5,215 5,846 1,896 18.52%
-
Tax Rate 12.45% 6.52% 1.34% 1.62% 4.30% 2.44% 3.66% -
Total Cost 13,171 10,028 8,019 6,032 6,274 6,037 3,575 24.25%
-
Net Worth 41,425 39,340 22,792 27,867 22,989 20,406 14,400 19.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,142 4,141 2,681 - 3,024 - 1,600 17.16%
Div Payout % 78.74% 68.82% 50.00% - 58.00% - 84.39% -
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 41,425 39,340 22,792 27,867 22,989 20,406 14,400 19.23%
NOSH 207,125 207,054 134,075 121,161 120,997 120,041 80,000 17.16%
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 28.27% 37.53% 40.08% 50.22% 45.37% 49.20% 34.66% -
ROE 12.70% 15.29% 23.53% 22.09% 22.68% 28.65% 13.17% -
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 8.86 7.75 9.98 10.00 9.49 9.90 6.84 4.40%
EPS 2.54 2.91 4.00 5.08 4.31 4.87 1.58 8.22%
DPS 2.00 2.00 2.00 0.00 2.50 0.00 2.00 0.00%
NAPS 0.20 0.19 0.17 0.23 0.19 0.17 0.18 1.76%
Adjusted Per Share Value based on latest NOSH - 122,901
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.99 2.62 2.18 1.98 1.87 1.94 0.89 22.35%
EPS 0.86 0.98 0.87 1.00 0.85 0.95 0.31 18.51%
DPS 0.68 0.68 0.44 0.00 0.49 0.00 0.26 17.36%
NAPS 0.0676 0.0642 0.0372 0.0454 0.0375 0.0333 0.0235 19.23%
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 0.28 0.29 0.41 0.33 0.14 0.40 0.43 -
P/RPS 3.16 3.74 4.11 3.30 1.47 4.04 6.29 -10.83%
P/EPS 11.02 9.98 10.25 6.50 3.25 8.21 18.14 -7.96%
EY 9.07 10.02 9.76 15.39 30.79 12.18 5.51 8.65%
DY 7.14 6.90 4.88 0.00 17.86 0.00 4.65 7.40%
P/NAPS 1.40 1.53 2.41 1.43 0.74 2.35 2.39 -8.52%
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 26/02/13 24/02/12 17/03/11 23/02/10 25/02/09 28/02/08 28/02/07 -
Price 0.28 0.35 0.365 0.42 0.14 0.35 0.73 -
P/RPS 3.16 4.51 3.66 4.20 1.47 3.54 10.67 -18.34%
P/EPS 11.02 12.04 9.13 8.27 3.25 7.19 30.80 -15.72%
EY 9.07 8.30 10.96 12.10 30.79 13.91 3.25 18.63%
DY 7.14 5.71 5.48 0.00 17.86 0.00 2.74 17.29%
P/NAPS 1.40 1.84 2.15 1.83 0.74 2.06 4.06 -16.24%

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