[EFORCE] YoY Quarter Result on 30-Jun-2023 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- -49.56%
YoY- -45.93%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 7,434 6,291 9,172 5,765 5,566 5,526 5,170 4.96%
PBT 3,187 1,844 4,884 1,998 1,457 1,669 1,987 6.50%
Tax -420 -754 -1,033 -357 -306 -319 -436 -0.49%
NP 2,767 1,090 3,851 1,641 1,151 1,350 1,551 8.02%
-
NP to SH 2,767 1,090 3,851 1,614 1,151 1,350 1,551 8.02%
-
Tax Rate 13.18% 40.89% 21.15% 17.87% 21.00% 19.11% 21.94% -
Total Cost 4,667 5,201 5,321 4,124 4,415 4,176 3,619 3.44%
-
Net Worth 128,074 106,281 95,621 98,460 45,593 45,510 45,510 14.78%
Dividend
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,049 2,796 2,812 3,076 3,108 - - -
Div Payout % 110.21% 256.60% 73.03% 190.64% 270.08% - - -
Equity
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 128,074 106,281 95,621 98,460 45,593 45,510 45,510 14.78%
NOSH 609,878 615,378 615,378 615,378 414,481 413,731 206,865 15.50%
Ratio Analysis
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 37.22% 17.33% 41.99% 28.46% 20.68% 24.43% 30.00% -
ROE 2.16% 1.03% 4.03% 1.64% 2.52% 2.97% 3.41% -
Per Share
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1.22 1.12 1.63 0.94 1.34 1.34 2.50 -9.12%
EPS 0.45 0.19 0.68 0.26 0.28 0.33 0.75 -6.58%
DPS 0.50 0.50 0.50 0.50 0.75 0.00 0.00 -
NAPS 0.21 0.19 0.17 0.16 0.11 0.11 0.22 -0.61%
Adjusted Per Share Value based on latest NOSH - 615,378
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1.22 1.03 1.50 0.95 0.91 0.91 0.85 4.93%
EPS 0.45 0.18 0.63 0.26 0.19 0.22 0.25 8.15%
DPS 0.50 0.46 0.46 0.50 0.51 0.00 0.00 -
NAPS 0.21 0.1743 0.1568 0.1614 0.0748 0.0746 0.0746 14.79%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.36 0.435 0.46 0.515 0.465 1.60 1.19 -
P/RPS 29.53 38.68 28.21 54.97 34.63 119.79 47.62 -6.17%
P/EPS 79.35 223.24 67.19 196.36 167.45 490.35 158.72 -8.82%
EY 1.26 0.45 1.49 0.51 0.60 0.20 0.63 9.68%
DY 1.39 1.15 1.09 0.97 1.61 0.00 0.00 -
P/NAPS 1.71 2.29 2.71 3.22 4.23 14.55 5.41 -14.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/08/24 30/08/23 24/02/21 24/02/20 25/02/19 28/02/18 24/02/17 -
Price 0.305 0.375 0.46 0.43 0.545 1.25 1.57 -
P/RPS 25.02 33.34 28.21 45.90 40.58 93.59 62.82 -11.54%
P/EPS 67.23 192.45 67.19 163.95 196.26 383.09 209.40 -14.05%
EY 1.49 0.52 1.49 0.61 0.51 0.26 0.48 16.30%
DY 1.64 1.33 1.09 1.16 1.38 0.00 0.00 -
P/NAPS 1.45 1.97 2.71 2.69 4.95 11.36 7.14 -19.14%

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