[EFORCE] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.66%
YoY- -37.13%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 17,433 13,684 12,710 10,720 12,883 6,448 5,359 21.70%
PBT 6,870 5,655 6,511 4,452 6,944 2,579 1,951 23.31%
Tax -417 -81 -59 -231 -196 -69 -43 45.98%
NP 6,453 5,574 6,452 4,221 6,748 2,510 1,908 22.49%
-
NP to SH 6,454 5,574 6,522 4,242 6,747 2,510 1,908 22.49%
-
Tax Rate 6.07% 1.43% 0.91% 5.19% 2.82% 2.68% 2.20% -
Total Cost 10,980 8,110 6,258 6,499 6,135 3,938 3,451 21.25%
-
Net Worth 39,240 37,238 30,152 24,258 22,937 15,985 14,429 18.12%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 6,209 3,269 - 1,202 - 1,598 1,189 31.68%
Div Payout % 96.22% 58.65% - 28.34% - 63.69% 62.37% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 39,240 37,238 30,152 24,258 22,937 15,985 14,429 18.12%
NOSH 206,530 206,883 125,636 121,294 120,722 79,927 80,163 17.06%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 37.02% 40.73% 50.76% 39.38% 52.38% 38.93% 35.60% -
ROE 16.45% 14.97% 21.63% 17.49% 29.41% 15.70% 13.22% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.44 6.61 10.12 8.84 10.67 8.07 6.69 3.94%
EPS 3.12 2.69 5.19 3.50 5.59 3.14 2.38 4.61%
DPS 3.00 1.58 0.00 1.00 0.00 2.00 1.50 12.23%
NAPS 0.19 0.18 0.24 0.20 0.19 0.20 0.18 0.90%
Adjusted Per Share Value based on latest NOSH - 121,294
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.84 2.23 2.07 1.75 2.10 1.05 0.87 21.77%
EPS 1.05 0.91 1.06 0.69 1.10 0.41 0.31 22.52%
DPS 1.01 0.53 0.00 0.20 0.00 0.26 0.19 32.07%
NAPS 0.064 0.0607 0.0492 0.0396 0.0374 0.0261 0.0235 18.15%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.32 0.35 0.52 0.20 0.34 0.74 0.39 -
P/RPS 3.79 5.29 5.14 2.26 3.19 9.17 5.83 -6.91%
P/EPS 10.24 12.99 10.02 5.72 6.08 23.56 16.39 -7.53%
EY 9.77 7.70 9.98 17.49 16.44 4.24 6.10 8.15%
DY 9.38 4.51 0.00 5.00 0.00 2.70 3.85 15.98%
P/NAPS 1.68 1.94 2.17 1.00 1.79 3.70 2.17 -4.17%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 26/05/11 26/05/10 20/05/09 20/05/08 31/05/07 30/05/06 -
Price 0.29 0.32 0.63 0.26 0.28 0.63 0.34 -
P/RPS 3.44 4.84 6.23 2.94 2.62 7.81 5.09 -6.31%
P/EPS 9.28 11.88 12.14 7.43 5.01 20.06 14.28 -6.92%
EY 10.78 8.42 8.24 13.45 19.96 4.98 7.00 7.45%
DY 10.34 4.94 0.00 3.85 0.00 3.17 4.41 15.24%
P/NAPS 1.53 1.78 2.63 1.30 1.47 3.15 1.89 -3.45%

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