[EFORCE] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.75%
YoY- -56.34%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,374 5,957 5,462 4,795 5,039 3,276 3,319 11.48%
PBT 2,185 2,173 1,905 922 1,732 896 1,954 1.87%
Tax -402 32 -446 -355 -360 -14 7 -
NP 1,783 2,205 1,459 567 1,372 882 1,961 -1.57%
-
NP to SH 1,827 2,116 1,472 596 1,365 882 1,991 -1.42%
-
Tax Rate 18.40% -1.47% 23.41% 38.50% 20.79% 1.56% -0.36% -
Total Cost 4,591 3,752 4,003 4,228 3,667 2,394 1,358 22.49%
-
Net Worth 43,421 43,421 39,285 41,103 37,363 33,320 28,267 7.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,067 2,067 - - 2,075 1,960 - -
Div Payout % 113.17% 97.72% - - 152.07% 222.22% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 43,421 43,421 39,285 41,103 37,363 33,320 28,267 7.41%
NOSH 206,768 206,768 206,768 205,517 207,575 196,000 122,901 9.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 27.97% 37.02% 26.71% 11.82% 27.23% 26.92% 59.08% -
ROE 4.21% 4.87% 3.75% 1.45% 3.65% 2.65% 7.04% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.08 2.88 2.64 2.33 2.43 1.67 2.70 2.21%
EPS 0.88 1.02 0.71 0.29 0.66 0.45 1.62 -9.66%
DPS 1.00 1.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.21 0.21 0.19 0.20 0.18 0.17 0.23 -1.50%
Adjusted Per Share Value based on latest NOSH - 205,517
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.04 0.97 0.89 0.78 0.82 0.53 0.54 11.53%
EPS 0.30 0.35 0.24 0.10 0.22 0.14 0.32 -1.06%
DPS 0.34 0.34 0.00 0.00 0.34 0.32 0.00 -
NAPS 0.0708 0.0708 0.0641 0.067 0.0609 0.0543 0.0461 7.40%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.85 0.52 0.555 0.28 0.29 0.41 0.33 -
P/RPS 27.57 18.05 21.01 12.00 11.95 24.53 12.22 14.51%
P/EPS 96.20 50.81 77.96 96.55 44.10 91.11 20.37 29.51%
EY 1.04 1.97 1.28 1.04 2.27 1.10 4.91 -22.78%
DY 1.18 1.92 0.00 0.00 3.45 2.44 0.00 -
P/NAPS 4.05 2.48 2.92 1.40 1.61 2.41 1.43 18.93%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 24/02/15 25/02/14 26/02/13 24/02/12 17/03/11 23/02/10 -
Price 0.905 0.63 0.63 0.28 0.35 0.365 0.42 -
P/RPS 29.36 21.87 23.85 12.00 14.42 21.84 15.55 11.16%
P/EPS 102.42 61.56 88.49 96.55 53.22 81.11 25.93 25.71%
EY 0.98 1.62 1.13 1.04 1.88 1.23 3.86 -20.41%
DY 1.10 1.59 0.00 0.00 2.86 2.74 0.00 -
P/NAPS 4.31 3.00 3.32 1.40 1.94 2.15 1.83 15.33%

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