[EFORCE] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 46.77%
YoY- -10.77%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 37,088 28,342 22,214 17,198 17,373 17,392 17,303 12.44%
PBT 14,575 13,396 9,292 6,303 6,413 6,443 4,988 17.93%
Tax -3,816 -2,833 -2,321 -1,423 -944 -1,470 -1,145 20.34%
NP 10,759 10,563 6,971 4,880 5,469 4,973 3,843 17.15%
-
NP to SH 11,093 10,578 6,971 4,880 5,469 4,973 4,079 16.63%
-
Tax Rate 26.18% 21.15% 24.98% 22.58% 14.72% 22.82% 22.96% -
Total Cost 26,329 17,779 15,243 12,318 11,904 12,419 13,460 10.87%
-
Net Worth 111,875 95,094 97,774 116,921 49,737 4,551 43,441 15.66%
Dividend
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 2,796 2,796 2,875 3,076 3,108 1,034 4,137 -5.84%
Div Payout % 25.21% 26.44% 41.25% 63.05% 56.84% 20.80% 101.43% -
Equity
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 111,875 95,094 97,774 116,921 49,737 4,551 43,441 15.66%
NOSH 615,378 615,378 615,378 615,378 414,481 413,731 206,768 18.26%
Ratio Analysis
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 29.01% 37.27% 31.38% 28.38% 31.48% 28.59% 22.21% -
ROE 9.92% 11.12% 7.13% 4.17% 11.00% 109.27% 9.39% -
Per Share
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 6.63 5.07 3.86 2.79 4.19 42.04 8.36 -3.50%
EPS 1.98 1.89 1.23 0.79 1.32 1.20 1.97 0.07%
DPS 0.50 0.50 0.50 0.50 0.75 2.50 2.00 -19.20%
NAPS 0.20 0.17 0.17 0.19 0.12 0.11 0.21 -0.74%
Adjusted Per Share Value based on latest NOSH - 615,378
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 6.05 4.62 3.62 2.80 2.83 2.84 2.82 12.45%
EPS 1.81 1.72 1.14 0.80 0.89 0.81 0.67 16.51%
DPS 0.46 0.46 0.47 0.50 0.51 0.17 0.67 -5.62%
NAPS 0.1824 0.1551 0.1594 0.1907 0.0811 0.0074 0.0708 15.66%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.355 0.505 0.45 0.62 0.755 1.42 1.52 -
P/RPS 5.35 9.97 11.65 22.18 18.01 3.38 18.17 -17.14%
P/EPS 17.90 26.71 37.13 78.18 57.22 11.81 77.09 -20.11%
EY 5.59 3.74 2.69 1.28 1.75 8.46 1.30 25.15%
DY 1.41 0.99 1.11 0.81 0.99 1.76 1.32 1.01%
P/NAPS 1.78 2.97 2.65 3.26 6.29 12.91 7.24 -19.41%
Price Multiplier on Announcement Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/05/23 25/11/21 24/11/20 28/11/19 23/11/18 28/11/17 25/11/16 -
Price 0.36 0.61 0.46 0.50 0.535 1.58 1.27 -
P/RPS 5.43 12.04 11.91 17.89 12.76 3.76 15.18 -14.62%
P/EPS 18.15 32.26 37.95 63.05 40.55 13.14 64.41 -17.70%
EY 5.51 3.10 2.63 1.59 2.47 7.61 1.55 21.54%
DY 1.39 0.82 1.09 1.00 1.40 1.58 1.57 -1.85%
P/NAPS 1.80 3.59 2.71 2.63 4.46 14.36 6.05 -17.01%

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