[EFORCE] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.84%
YoY- 10.31%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 14,072 13,382 13,474 13,420 12,864 12,117 11,732 12.90%
PBT 6,464 5,436 6,053 5,974 5,588 6,185 5,641 9.51%
Tax -92 -73 -78 -68 -60 -100 -142 -25.14%
NP 6,372 5,363 5,974 5,906 5,528 6,085 5,498 10.34%
-
NP to SH 6,372 5,363 5,974 5,906 5,528 6,155 5,573 9.35%
-
Tax Rate 1.42% 1.34% 1.29% 1.14% 1.07% 1.62% 2.52% -
Total Cost 7,700 8,019 7,500 7,514 7,336 6,032 6,233 15.14%
-
Net Worth 37,238 22,792 24,666 33,381 30,152 27,867 25,443 28.93%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 2,681 1,827 2,567 - - - -
Div Payout % - 50.00% 30.58% 43.48% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 37,238 22,792 24,666 33,381 30,152 27,867 25,443 28.93%
NOSH 206,883 134,075 137,033 128,391 125,636 121,161 121,159 42.90%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 45.28% 40.08% 44.34% 44.01% 42.97% 50.22% 46.87% -
ROE 17.11% 23.53% 24.22% 17.69% 18.33% 22.09% 21.90% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.80 9.98 9.83 10.45 10.24 10.00 9.68 -20.99%
EPS 3.08 4.00 4.36 4.60 4.40 5.08 4.60 -23.48%
DPS 0.00 2.00 1.33 2.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.18 0.26 0.24 0.23 0.21 -9.77%
Adjusted Per Share Value based on latest NOSH - 130,916
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.31 2.19 2.21 2.20 2.11 1.99 1.92 13.13%
EPS 1.04 0.88 0.98 0.97 0.91 1.01 0.91 9.31%
DPS 0.00 0.44 0.30 0.42 0.00 0.00 0.00 -
NAPS 0.0611 0.0374 0.0404 0.0547 0.0494 0.0457 0.0417 29.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.35 0.41 0.46 0.68 0.52 0.33 0.30 -
P/RPS 5.15 4.11 4.68 6.51 5.08 3.30 3.10 40.31%
P/EPS 11.36 10.25 10.55 14.78 11.82 6.50 6.52 44.84%
EY 8.80 9.76 9.48 6.76 8.46 15.39 15.33 -30.95%
DY 0.00 4.88 2.90 2.94 0.00 0.00 0.00 -
P/NAPS 1.94 2.41 2.56 2.62 2.17 1.43 1.43 22.57%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 17/03/11 26/11/10 23/08/10 26/05/10 23/02/10 23/11/09 -
Price 0.32 0.365 0.48 0.50 0.63 0.42 0.37 -
P/RPS 4.70 3.66 4.88 4.78 6.15 4.20 3.82 14.83%
P/EPS 10.39 9.13 11.01 10.87 14.32 8.27 8.04 18.66%
EY 9.63 10.96 9.08 9.20 6.98 12.10 12.43 -15.65%
DY 0.00 5.48 2.78 4.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.15 2.67 1.92 2.63 1.83 1.76 0.75%

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