[EFFICEN] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.63%
YoY- 8.79%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 65,164 61,704 65,454 67,056 66,478 65,452 59,500 6.26%
PBT 17,886 19,284 18,600 19,614 20,080 17,820 17,468 1.59%
Tax -1,370 -1,796 -1,865 -1,558 -1,724 -1,196 -1,653 -11.79%
NP 16,516 17,488 16,735 18,056 18,356 16,624 15,815 2.94%
-
NP to SH 16,516 17,488 16,735 18,056 18,356 16,624 15,815 2.94%
-
Tax Rate 7.66% 9.31% 10.03% 7.94% 8.59% 6.71% 9.46% -
Total Cost 48,648 44,216 48,719 49,000 48,122 48,828 43,685 7.45%
-
Net Worth 99,096 92,739 98,828 92,033 92,440 85,758 82,896 12.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 11,200 1,753 2,641 5,277 - -
Div Payout % - - 66.93% 9.71% 14.39% 31.75% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 99,096 92,739 98,828 92,033 92,440 85,758 82,896 12.67%
NOSH 660,640 662,424 658,858 657,378 660,287 659,682 658,958 0.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 25.35% 28.34% 25.57% 26.93% 27.61% 25.40% 26.58% -
ROE 16.67% 18.86% 16.93% 19.62% 19.86% 19.38% 19.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.86 9.31 9.93 10.20 10.07 9.92 9.03 6.05%
EPS 2.50 2.64 2.54 2.75 2.78 2.52 2.40 2.76%
DPS 0.00 0.00 1.70 0.27 0.40 0.80 0.00 -
NAPS 0.15 0.14 0.15 0.14 0.14 0.13 0.1258 12.48%
Adjusted Per Share Value based on latest NOSH - 661,212
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.03 6.66 7.07 7.24 7.18 7.06 6.42 6.25%
EPS 1.78 1.89 1.81 1.95 1.98 1.79 1.71 2.71%
DPS 0.00 0.00 1.21 0.19 0.29 0.57 0.00 -
NAPS 0.107 0.1001 0.1067 0.0993 0.0998 0.0926 0.0895 12.68%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.19 0.20 0.22 0.20 0.14 0.11 0.10 -
P/RPS 1.93 2.15 2.21 1.96 1.39 1.11 1.11 44.74%
P/EPS 7.60 7.58 8.66 7.28 5.04 4.37 4.17 49.36%
EY 13.16 13.20 11.55 13.73 19.86 22.91 24.00 -33.08%
DY 0.00 0.00 7.73 1.33 2.86 7.27 0.00 -
P/NAPS 1.27 1.43 1.47 1.43 1.00 0.85 0.79 37.35%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 19/05/10 24/02/10 30/11/09 26/08/09 20/05/09 26/02/09 -
Price 0.19 0.19 0.22 0.19 0.14 0.14 0.10 -
P/RPS 1.93 2.04 2.21 1.86 1.39 1.41 1.11 44.74%
P/EPS 7.60 7.20 8.66 6.92 5.04 5.56 4.17 49.36%
EY 13.16 13.89 11.55 14.46 19.86 18.00 24.00 -33.08%
DY 0.00 0.00 7.73 1.40 2.86 5.71 0.00 -
P/NAPS 1.27 1.36 1.47 1.36 1.00 1.08 0.79 37.35%

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