[EFORCE] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 48.18%
YoY- 127.91%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 28,912 30,278 38,184 25,376 25,032 23,208 23,180 3.45%
PBT 11,080 11,729 20,252 9,108 9,388 8,292 8,528 4.10%
Tax -2,744 -2,941 -4,216 -2,072 -1,900 -1,688 -1,900 5.81%
NP 8,336 8,788 16,036 7,036 7,488 6,604 6,628 3.58%
-
NP to SH 8,336 9,156 16,036 7,036 7,488 6,604 6,628 3.58%
-
Tax Rate 24.77% 25.07% 20.82% 22.75% 20.24% 20.36% 22.28% -
Total Cost 20,576 21,490 22,148 18,340 17,544 16,604 16,552 3.40%
-
Net Worth 100,688 106,281 95,094 92,528 49,796 49,731 45,510 12.98%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 3,729 - - - - 8,274 -
Div Payout % - 40.73% - - - - 124.84% -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 100,688 106,281 95,094 92,528 49,796 49,731 45,510 12.98%
NOSH 615,378 615,378 615,378 615,378 414,974 414,431 206,865 18.24%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 28.83% 29.02% 42.00% 27.73% 29.91% 28.46% 28.59% -
ROE 8.28% 8.61% 16.86% 7.60% 15.04% 13.28% 14.56% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 5.17 5.41 6.83 4.39 6.03 5.60 11.21 -11.21%
EPS 1.48 1.64 2.88 1.20 1.80 1.60 3.20 -11.17%
DPS 0.00 0.67 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.18 0.19 0.17 0.16 0.12 0.12 0.22 -3.03%
Adjusted Per Share Value based on latest NOSH - 615,378
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.74 4.96 6.26 4.16 4.10 3.81 3.80 3.45%
EPS 1.37 1.50 2.63 1.15 1.23 1.08 1.09 3.57%
DPS 0.00 0.61 0.00 0.00 0.00 0.00 1.36 -
NAPS 0.1651 0.1743 0.1559 0.1517 0.0817 0.0815 0.0746 12.99%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.385 0.405 0.46 0.29 0.46 1.08 1.66 -
P/RPS 7.45 7.48 6.74 6.61 7.63 19.29 14.81 -10.02%
P/EPS 25.83 24.74 16.05 23.84 25.49 67.78 51.81 -10.14%
EY 3.87 4.04 6.23 4.20 3.92 1.48 1.93 11.28%
DY 0.00 1.65 0.00 0.00 0.00 0.00 2.41 -
P/NAPS 2.14 2.13 2.71 1.81 3.83 9.00 7.55 -17.62%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 28/11/23 29/11/22 21/05/21 24/06/20 30/05/19 31/05/18 19/05/17 -
Price 0.40 0.41 0.66 0.455 0.40 0.425 2.34 -
P/RPS 7.74 7.57 9.67 10.37 6.63 7.59 20.88 -14.15%
P/EPS 26.84 25.05 23.02 37.40 22.17 26.67 73.03 -14.26%
EY 3.73 3.99 4.34 2.67 4.51 3.75 1.37 16.64%
DY 0.00 1.63 0.00 0.00 0.00 0.00 1.71 -
P/NAPS 2.22 2.16 3.88 2.84 3.33 3.54 10.64 -21.41%

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