[EFORCE] YoY Annualized Quarter Result on 31-Dec-2021

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- -10.35%
YoY- 16.84%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 CAGR
Revenue 31,424 35,028 37,312 -29.27%
PBT 13,184 15,844 17,462 -43.26%
Tax -3,466 -4,140 -4,818 -48.53%
NP 9,718 11,704 12,644 -41.18%
-
NP to SH 10,094 12,124 12,644 -36.50%
-
Tax Rate 26.29% 26.13% 27.59% -
Total Cost 21,706 23,324 24,668 -22.73%
-
Net Worth 106,281 106,281 100,688 11.51%
Dividend
30/06/22 31/03/22 31/12/21 CAGR
Div - - 5,593 -
Div Payout % - - 44.24% -
Equity
30/06/22 31/03/22 31/12/21 CAGR
Net Worth 106,281 106,281 100,688 11.51%
NOSH 615,378 615,378 615,378 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 CAGR
NP Margin 30.93% 33.41% 33.89% -
ROE 9.50% 11.41% 12.56% -
Per Share
30/06/22 31/03/22 31/12/21 CAGR
RPS 5.62 6.26 6.67 -29.20%
EPS 1.80 2.08 2.26 -36.80%
DPS 0.00 0.00 1.00 -
NAPS 0.19 0.19 0.18 11.51%
Adjusted Per Share Value based on latest NOSH - 615,378
30/06/22 31/03/22 31/12/21 CAGR
RPS 5.15 5.74 6.12 -29.38%
EPS 1.66 1.99 2.07 -35.92%
DPS 0.00 0.00 0.92 -
NAPS 0.1743 0.1743 0.1651 11.55%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/22 31/03/22 31/12/21 -
Price 0.43 0.505 0.595 -
P/RPS 7.65 8.06 8.92 -26.63%
P/EPS 23.83 23.30 26.32 -18.16%
EY 4.20 4.29 3.80 22.36%
DY 0.00 0.00 1.68 -
P/NAPS 2.26 2.66 3.31 -53.67%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/22 25/05/22 22/02/22 -
Price 0.425 0.455 0.55 -
P/RPS 7.57 7.27 8.25 -15.92%
P/EPS 23.55 20.99 24.33 -6.35%
EY 4.25 4.76 4.11 6.98%
DY 0.00 0.00 1.82 -
P/NAPS 2.24 2.39 3.06 -46.69%

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