[EFORCE] YoY Quarter Result on 31-Dec-2022 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 13.46%
YoY- -0.72%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 7,331 7,351 8,852 6,978 5,328 6,047 6,002 3.12%
PBT 2,439 2,891 3,871 3,408 1,837 2,417 2,414 0.15%
Tax -602 -884 -932 -805 -384 -514 -550 1.39%
NP 1,837 2,007 2,939 2,603 1,453 1,903 1,864 -0.22%
-
NP to SH 1,837 2,065 2,939 2,603 1,453 1,903 1,864 -0.22%
-
Tax Rate 24.68% 30.58% 24.08% 23.62% 20.90% 21.27% 22.78% -
Total Cost 5,494 5,344 5,913 4,375 3,875 4,144 4,138 4.45%
-
Net Worth 100,688 106,281 95,094 97,774 50,738 49,737 45,510 12.97%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - 6,205 -
Div Payout % - - - - - - 332.94% -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 100,688 106,281 95,094 97,774 50,738 49,737 45,510 12.97%
NOSH 615,378 615,378 615,378 615,378 420,810 414,481 413,731 6.29%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 25.06% 27.30% 33.20% 37.30% 27.27% 31.47% 31.06% -
ROE 1.82% 1.94% 3.09% 2.66% 2.86% 3.83% 4.10% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.31 1.31 1.58 1.21 1.26 1.46 1.45 -1.54%
EPS 0.33 0.37 0.53 0.45 0.34 0.46 0.45 -4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.18 0.19 0.17 0.17 0.12 0.12 0.11 7.86%
Adjusted Per Share Value based on latest NOSH - 615,378
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.20 1.21 1.45 1.14 0.87 0.99 0.98 3.16%
EPS 0.30 0.34 0.48 0.43 0.24 0.31 0.31 -0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
NAPS 0.1651 0.1743 0.1559 0.1603 0.0832 0.0816 0.0746 12.98%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.385 0.405 0.55 0.435 0.39 0.42 1.22 -
P/RPS 29.38 30.82 34.76 35.85 30.95 28.79 84.10 -14.92%
P/EPS 117.23 109.71 104.68 96.11 113.49 91.48 270.79 -12.07%
EY 0.85 0.91 0.96 1.04 0.88 1.09 0.37 13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
P/NAPS 2.14 2.13 3.24 2.56 3.25 3.50 11.09 -22.34%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 20/02/24 23/02/23 30/08/21 24/08/20 22/08/19 27/08/18 25/08/17 -
Price 0.37 0.36 0.535 0.605 0.65 0.635 1.18 -
P/RPS 28.23 27.39 33.81 49.87 51.58 43.53 81.34 -15.01%
P/EPS 112.67 97.52 101.83 133.68 189.15 138.31 261.91 -12.15%
EY 0.89 1.03 0.98 0.75 0.53 0.72 0.38 13.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.27 -
P/NAPS 2.06 1.89 3.15 3.56 5.42 5.29 10.73 -22.40%

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