[EFORCE] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.39%
YoY- 36.4%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 19,959 18,605 14,289 13,425 10,964 13,419 9,201 13.76%
PBT 8,306 6,734 5,614 6,494 4,849 6,843 4,550 10.54%
Tax -2,241 -743 -74 -52 -162 -286 -48 89.64%
NP 6,065 5,991 5,540 6,442 4,687 6,557 4,502 5.08%
-
NP to SH 6,125 6,026 5,540 6,472 4,745 6,559 4,502 5.25%
-
Tax Rate 26.98% 11.03% 1.32% 0.80% 3.34% 4.18% 1.05% -
Total Cost 13,894 12,614 8,749 6,983 6,277 6,862 4,699 19.78%
-
Net Worth 37,218 38,610 39,317 27,504 19,483 24,348 18,354 12.49%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 8,270 6,209 4,028 1,309 1,202 - 795 47.69%
Div Payout % 135.03% 103.04% 72.72% 20.23% 25.33% - 17.68% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 37,218 38,610 39,317 27,504 19,483 24,348 18,354 12.49%
NOSH 206,768 203,214 206,933 152,800 92,777 121,744 79,800 17.17%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 30.39% 32.20% 38.77% 47.99% 42.75% 48.86% 48.93% -
ROE 16.46% 15.61% 14.09% 23.53% 24.35% 26.94% 24.53% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.65 9.16 6.91 8.79 11.82 11.02 11.53 -2.92%
EPS 2.96 2.97 2.68 4.24 5.11 5.39 5.64 -10.17%
DPS 4.00 3.06 1.95 0.86 1.30 0.00 1.00 25.96%
NAPS 0.18 0.19 0.19 0.18 0.21 0.20 0.23 -3.99%
Adjusted Per Share Value based on latest NOSH - 152,800
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.25 3.03 2.33 2.19 1.79 2.19 1.50 13.74%
EPS 1.00 0.98 0.90 1.06 0.77 1.07 0.73 5.38%
DPS 1.35 1.01 0.66 0.21 0.20 0.00 0.13 47.65%
NAPS 0.0607 0.063 0.0641 0.0449 0.0318 0.0397 0.0299 12.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.355 0.29 0.34 0.46 0.30 0.22 0.65 -
P/RPS 3.68 3.17 4.92 5.24 2.54 2.00 5.64 -6.86%
P/EPS 11.98 9.78 12.70 10.86 5.87 4.08 11.52 0.65%
EY 8.34 10.23 7.87 9.21 17.05 24.49 8.68 -0.66%
DY 11.27 10.54 5.73 1.86 4.32 0.00 1.54 39.29%
P/NAPS 1.97 1.53 1.79 2.56 1.43 1.10 2.83 -5.85%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 23/11/12 25/11/11 26/11/10 23/11/09 25/11/08 26/11/07 -
Price 0.505 0.30 0.29 0.48 0.37 0.15 0.43 -
P/RPS 5.23 3.28 4.20 5.46 3.13 1.36 3.73 5.78%
P/EPS 17.05 10.12 10.83 11.33 7.23 2.78 7.62 14.35%
EY 5.87 9.88 9.23 8.82 13.82 35.92 13.12 -12.53%
DY 7.92 10.18 6.71 1.78 3.50 0.00 2.33 22.59%
P/NAPS 2.81 1.58 1.53 2.67 1.76 0.75 1.87 7.01%

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