[EFORCE] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -7.84%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 22,047 24,703 22,853 20,492 19,415 17,433 13,684 8.26%
PBT 6,890 9,030 10,322 8,587 7,434 6,870 5,655 3.34%
Tax -1,443 -1,973 -1,516 -2,138 -1,602 -417 -81 61.53%
NP 5,447 7,057 8,806 6,449 5,832 6,453 5,574 -0.38%
-
NP to SH 5,546 7,114 8,685 6,452 5,903 6,454 5,574 -0.08%
-
Tax Rate 20.94% 21.85% 14.69% 24.90% 21.55% 6.07% 1.43% -
Total Cost 16,600 17,646 14,047 14,043 13,583 10,980 8,110 12.66%
-
Net Worth 45,510 43,421 43,421 37,218 43,421 39,240 37,238 3.39%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 4,136 6,203 4,135 11,372 2,068 6,209 3,269 3.99%
Div Payout % 74.58% 87.19% 47.61% 176.26% 35.03% 96.22% 58.65% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 45,510 43,421 43,421 37,218 43,421 39,240 37,238 3.39%
NOSH 206,865 206,768 206,768 206,768 206,768 206,530 206,883 -0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 24.71% 28.57% 38.53% 31.47% 30.04% 37.02% 40.73% -
ROE 12.19% 16.38% 20.00% 17.34% 13.59% 16.45% 14.97% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.66 11.95 11.05 9.91 9.39 8.44 6.61 8.28%
EPS 2.68 3.44 4.20 3.12 2.85 3.12 2.69 -0.06%
DPS 2.00 3.00 2.00 5.50 1.00 3.00 1.58 4.00%
NAPS 0.22 0.21 0.21 0.18 0.21 0.19 0.18 3.39%
Adjusted Per Share Value based on latest NOSH - 206,768
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.61 4.05 3.75 3.36 3.18 2.86 2.24 8.27%
EPS 0.91 1.17 1.42 1.06 0.97 1.06 0.91 0.00%
DPS 0.68 1.02 0.68 1.86 0.34 1.02 0.54 3.91%
NAPS 0.0746 0.0712 0.0712 0.061 0.0712 0.0643 0.0611 3.37%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.66 0.945 0.61 0.655 0.245 0.32 0.35 -
P/RPS 15.58 7.91 5.52 6.61 2.61 3.79 5.29 19.70%
P/EPS 61.92 27.47 14.52 20.99 8.58 10.24 12.99 29.69%
EY 1.62 3.64 6.89 4.76 11.65 9.77 7.70 -22.86%
DY 1.20 3.17 3.28 8.40 4.08 9.38 4.51 -19.78%
P/NAPS 7.55 4.50 2.90 3.64 1.17 1.68 1.94 25.39%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/05/17 31/05/16 26/05/15 29/05/14 30/05/13 25/05/12 26/05/11 -
Price 2.34 1.69 0.66 0.76 0.29 0.29 0.32 -
P/RPS 21.96 14.15 5.97 7.67 3.09 3.44 4.84 28.63%
P/EPS 87.28 49.12 15.71 24.36 10.16 9.28 11.88 39.38%
EY 1.15 2.04 6.36 4.11 9.84 10.78 8.42 -28.21%
DY 0.85 1.78 3.03 7.24 3.45 10.34 4.94 -25.40%
P/NAPS 10.64 8.05 3.14 4.22 1.38 1.53 1.78 34.67%

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