[EFORCE] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 41.01%
YoY- 18.52%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 17,303 18,906 15,917 15,164 13,566 11,013 10,106 9.36%
PBT 4,988 7,468 8,152 7,384 5,006 4,712 4,540 1.57%
Tax -1,145 -1,683 -1,513 -1,887 -383 -60 -59 63.85%
NP 3,843 5,785 6,639 5,497 4,623 4,652 4,481 -2.52%
-
NP to SH 4,079 5,725 6,512 5,529 4,665 4,652 4,481 -1.55%
-
Tax Rate 22.96% 22.54% 18.56% 25.56% 7.65% 1.27% 1.30% -
Total Cost 13,460 13,121 9,278 9,667 8,943 6,361 5,625 15.63%
-
Net Worth 43,441 43,421 43,421 37,218 39,219 39,311 24,666 9.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,137 4,135 3,101 8,270 4,128 2,069 1,370 20.20%
Div Payout % 101.43% 72.23% 47.63% 149.59% 88.50% 44.48% 30.58% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 43,441 43,421 43,421 37,218 39,219 39,311 24,666 9.88%
NOSH 206,768 206,768 206,768 206,768 206,415 206,902 137,033 7.09%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.21% 30.60% 41.71% 36.25% 34.08% 42.24% 44.34% -
ROE 9.39% 13.18% 15.00% 14.86% 11.89% 11.83% 18.17% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.36 9.14 7.70 7.33 6.57 5.32 7.37 2.12%
EPS 1.97 2.77 3.15 2.67 2.26 2.25 3.27 -8.09%
DPS 2.00 2.00 1.50 4.00 2.00 1.00 1.00 12.23%
NAPS 0.21 0.21 0.21 0.18 0.19 0.19 0.18 2.60%
Adjusted Per Share Value based on latest NOSH - 206,768
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.82 3.08 2.60 2.47 2.21 1.80 1.65 9.33%
EPS 0.67 0.93 1.06 0.90 0.76 0.76 0.73 -1.41%
DPS 0.67 0.67 0.51 1.35 0.67 0.34 0.22 20.37%
NAPS 0.0708 0.0708 0.0708 0.0607 0.064 0.0641 0.0402 9.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.52 0.61 0.715 0.355 0.29 0.34 0.46 -
P/RPS 18.17 6.67 9.29 4.84 4.41 6.39 6.24 19.47%
P/EPS 77.09 22.03 22.70 13.28 12.83 15.12 14.07 32.74%
EY 1.30 4.54 4.40 7.53 7.79 6.61 7.11 -24.64%
DY 1.32 3.28 2.10 11.27 6.90 2.94 2.17 -7.94%
P/NAPS 7.24 2.90 3.40 1.97 1.53 1.79 2.56 18.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 21/11/14 27/11/13 23/11/12 25/11/11 26/11/10 -
Price 1.27 0.79 0.605 0.505 0.30 0.29 0.48 -
P/RPS 15.18 8.64 7.86 6.89 4.56 5.45 6.51 15.13%
P/EPS 64.41 28.53 19.21 18.89 13.27 12.90 14.68 27.92%
EY 1.55 3.50 5.21 5.30 7.53 7.75 6.81 -21.84%
DY 1.57 2.53 2.48 7.92 6.67 3.45 2.08 -4.57%
P/NAPS 6.05 3.76 2.88 2.81 1.58 1.53 2.67 14.59%

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