[EFORCE] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.49%
YoY- -10.79%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 16,052 13,382 12,118 11,485 11,883 5,470 5,054 21.23%
PBT 6,450 5,436 6,184 5,445 5,992 1,967 1,913 22.44%
Tax -420 -73 -99 -234 -146 -71 -42 46.75%
NP 6,030 5,363 6,085 5,211 5,846 1,896 1,871 21.52%
-
NP to SH 6,023 5,363 6,171 5,215 5,846 1,896 1,871 21.50%
-
Tax Rate 6.51% 1.34% 1.60% 4.30% 2.44% 3.61% 2.20% -
Total Cost 10,022 8,019 6,033 6,274 6,037 3,574 3,183 21.05%
-
Net Worth 37,363 33,320 28,267 22,840 20,410 14,323 14,365 17.26%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,144 3,269 - 1,202 - 1,598 1,189 23.12%
Div Payout % 68.81% 60.96% - 23.05% - 84.31% 63.60% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 37,363 33,320 28,267 22,840 20,410 14,323 14,365 17.26%
NOSH 207,575 196,000 122,901 120,212 120,062 79,577 79,807 17.26%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 37.57% 40.08% 50.21% 45.37% 49.20% 34.66% 37.02% -
ROE 16.12% 16.10% 21.83% 22.83% 28.64% 13.24% 13.02% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.73 6.83 9.86 9.55 9.90 6.87 6.33 3.38%
EPS 2.90 2.74 5.02 4.34 4.87 2.38 2.34 3.63%
DPS 2.00 1.67 0.00 1.00 0.00 2.00 1.50 4.90%
NAPS 0.18 0.17 0.23 0.19 0.17 0.18 0.18 0.00%
Adjusted Per Share Value based on latest NOSH - 120,212
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2.62 2.18 1.98 1.87 1.94 0.89 0.82 21.35%
EPS 0.98 0.87 1.01 0.85 0.95 0.31 0.31 21.13%
DPS 0.68 0.53 0.00 0.20 0.00 0.26 0.19 23.66%
NAPS 0.0609 0.0543 0.0461 0.0372 0.0333 0.0234 0.0234 17.27%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.29 0.41 0.33 0.14 0.40 0.43 0.33 -
P/RPS 3.75 6.01 3.35 1.47 4.04 6.26 5.21 -5.33%
P/EPS 9.99 14.98 6.57 3.23 8.22 18.05 14.08 -5.55%
EY 10.01 6.67 15.22 30.99 12.17 5.54 7.10 5.88%
DY 6.90 4.07 0.00 7.14 0.00 4.65 4.55 7.18%
P/NAPS 1.61 2.41 1.43 0.74 2.35 2.39 1.83 -2.11%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 17/03/11 23/02/10 25/02/09 28/02/08 28/02/07 28/02/06 -
Price 0.35 0.365 0.42 0.14 0.35 0.73 0.33 -
P/RPS 4.53 5.35 4.26 1.47 3.54 10.62 5.21 -2.30%
P/EPS 12.06 13.34 8.36 3.23 7.19 30.64 14.08 -2.54%
EY 8.29 7.50 11.96 30.99 13.91 3.26 7.10 2.61%
DY 5.71 4.57 0.00 7.14 0.00 2.74 4.55 3.85%
P/NAPS 1.94 2.15 1.83 0.74 2.06 4.06 1.83 0.97%

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