[EFORCE] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 53.88%
YoY- 9.97%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 28,342 22,214 17,198 17,373 17,392 17,303 18,906 6.97%
PBT 13,396 9,292 6,303 6,413 6,443 4,988 7,468 10.21%
Tax -2,833 -2,321 -1,423 -944 -1,470 -1,145 -1,683 9.05%
NP 10,563 6,971 4,880 5,469 4,973 3,843 5,785 10.54%
-
NP to SH 10,578 6,971 4,880 5,469 4,973 4,079 5,725 10.76%
-
Tax Rate 21.15% 24.98% 22.58% 14.72% 22.82% 22.96% 22.54% -
Total Cost 17,779 15,243 12,318 11,904 12,419 13,460 13,121 5.18%
-
Net Worth 95,094 97,774 116,921 49,737 4,551 43,441 43,421 13.94%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 2,796 2,875 3,076 3,108 1,034 4,137 4,135 -6.30%
Div Payout % 26.44% 41.25% 63.05% 56.84% 20.80% 101.43% 72.23% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 95,094 97,774 116,921 49,737 4,551 43,441 43,421 13.94%
NOSH 615,378 615,378 615,378 414,481 413,731 206,768 206,768 19.91%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 37.27% 31.38% 28.38% 31.48% 28.59% 22.21% 30.60% -
ROE 11.12% 7.13% 4.17% 11.00% 109.27% 9.39% 13.18% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 5.07 3.86 2.79 4.19 42.04 8.36 9.14 -9.34%
EPS 1.89 1.23 0.79 1.32 1.20 1.97 2.77 -6.16%
DPS 0.50 0.50 0.50 0.75 2.50 2.00 2.00 -20.61%
NAPS 0.17 0.17 0.19 0.12 0.11 0.21 0.21 -3.45%
Adjusted Per Share Value based on latest NOSH - 414,481
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.65 3.64 2.82 2.85 2.85 2.84 3.10 6.98%
EPS 1.73 1.14 0.80 0.90 0.82 0.67 0.94 10.69%
DPS 0.46 0.47 0.50 0.51 0.17 0.68 0.68 -6.30%
NAPS 0.1559 0.1603 0.1917 0.0816 0.0075 0.0712 0.0712 13.93%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.505 0.45 0.62 0.755 1.42 1.52 0.61 -
P/RPS 9.97 11.65 22.18 18.01 3.38 18.17 6.67 6.92%
P/EPS 26.71 37.13 78.18 57.22 11.81 77.09 22.03 3.25%
EY 3.74 2.69 1.28 1.75 8.46 1.30 4.54 -3.17%
DY 0.99 1.11 0.81 0.99 1.76 1.32 3.28 -18.08%
P/NAPS 2.97 2.65 3.26 6.29 12.91 7.24 2.90 0.39%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 24/11/20 28/11/19 23/11/18 28/11/17 25/11/16 20/11/15 -
Price 0.61 0.46 0.50 0.535 1.58 1.27 0.79 -
P/RPS 12.04 11.91 17.89 12.76 3.76 15.18 8.64 5.68%
P/EPS 32.26 37.95 63.05 40.55 13.14 64.41 28.53 2.06%
EY 3.10 2.63 1.59 2.47 7.61 1.55 3.50 -2.00%
DY 0.82 1.09 1.00 1.40 1.58 1.57 2.53 -17.10%
P/NAPS 3.59 2.71 2.63 4.46 14.36 6.05 3.76 -0.76%

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