[EFORCE] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 15.41%
YoY- 168.8%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 13,684 12,710 10,720 12,883 6,448 5,359 3,637 24.70%
PBT 5,655 6,511 4,452 6,944 2,579 1,951 1,273 28.19%
Tax -81 -59 -231 -196 -69 -43 -14 33.96%
NP 5,574 6,452 4,221 6,748 2,510 1,908 1,259 28.12%
-
NP to SH 5,574 6,522 4,242 6,747 2,510 1,908 1,259 28.12%
-
Tax Rate 1.43% 0.91% 5.19% 2.82% 2.68% 2.20% 1.10% -
Total Cost 8,110 6,258 6,499 6,135 3,938 3,451 2,378 22.67%
-
Net Worth 37,238 30,152 24,258 22,937 15,985 14,429 11,894 20.94%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 3,269 - 1,202 - 1,598 1,189 1,710 11.39%
Div Payout % 58.65% - 28.34% - 63.69% 62.37% 135.89% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 37,238 30,152 24,258 22,937 15,985 14,429 11,894 20.94%
NOSH 206,883 125,636 121,294 120,722 79,927 80,163 79,298 17.32%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 40.73% 50.76% 39.38% 52.38% 38.93% 35.60% 34.62% -
ROE 14.97% 21.63% 17.49% 29.41% 15.70% 13.22% 10.58% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 6.61 10.12 8.84 10.67 8.07 6.69 4.59 6.26%
EPS 2.69 5.19 3.50 5.59 3.14 2.38 1.59 9.15%
DPS 1.58 0.00 1.00 0.00 2.00 1.50 2.16 -5.07%
NAPS 0.18 0.24 0.20 0.19 0.20 0.18 0.15 3.08%
Adjusted Per Share Value based on latest NOSH - 120,722
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2.23 2.07 1.75 2.10 1.05 0.87 0.59 24.79%
EPS 0.91 1.06 0.69 1.10 0.41 0.31 0.21 27.66%
DPS 0.53 0.00 0.20 0.00 0.26 0.19 0.28 11.21%
NAPS 0.0607 0.0492 0.0396 0.0374 0.0261 0.0235 0.0194 20.92%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.35 0.52 0.20 0.34 0.74 0.39 0.44 -
P/RPS 5.29 5.14 2.26 3.19 9.17 5.83 9.59 -9.43%
P/EPS 12.99 10.02 5.72 6.08 23.56 16.39 27.71 -11.85%
EY 7.70 9.98 17.49 16.44 4.24 6.10 3.61 13.45%
DY 4.51 0.00 5.00 0.00 2.70 3.85 4.90 -1.37%
P/NAPS 1.94 2.17 1.00 1.79 3.70 2.17 2.93 -6.63%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 26/05/10 20/05/09 20/05/08 31/05/07 30/05/06 - -
Price 0.32 0.63 0.26 0.28 0.63 0.34 0.00 -
P/RPS 4.84 6.23 2.94 2.62 7.81 5.09 0.00 -
P/EPS 11.88 12.14 7.43 5.01 20.06 14.28 0.00 -
EY 8.42 8.24 13.45 19.96 4.98 7.00 0.00 -
DY 4.94 0.00 3.85 0.00 3.17 4.41 0.00 -
P/NAPS 1.78 2.63 1.30 1.47 3.15 1.89 0.00 -

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