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

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.1%
YoY- -10.11%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE'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 13,420 12,864 12,117 11,732 11,668 10,496 11,485 10.96%
PBT 5,974 5,588 6,185 5,641 5,396 4,280 5,445 6.39%
Tax -68 -60 -100 -142 -132 -220 -234 -56.22%
NP 5,906 5,528 6,085 5,498 5,264 4,060 5,211 8.72%
-
NP to SH 5,906 5,528 6,155 5,573 5,354 4,124 5,215 8.67%
-
Tax Rate 1.14% 1.07% 1.62% 2.52% 2.45% 5.14% 4.30% -
Total Cost 7,514 7,336 6,032 6,233 6,404 6,436 6,274 12.81%
-
Net Worth 33,381 30,152 27,867 25,443 25,437 24,258 22,989 28.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,567 - - - - - 3,024 -10.37%
Div Payout % 43.48% - - - - - 58.00% -
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 33,381 30,152 27,867 25,443 25,437 24,258 22,989 28.31%
NOSH 128,391 125,636 121,161 121,159 121,131 121,294 120,997 4.04%
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 44.01% 42.97% 50.22% 46.87% 45.11% 38.68% 45.37% -
ROE 17.69% 18.33% 22.09% 21.90% 21.05% 17.00% 22.68% -
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 10.45 10.24 10.00 9.68 9.63 8.65 9.49 6.65%
EPS 4.60 4.40 5.08 4.60 4.42 3.40 4.31 4.44%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 2.50 -13.85%
NAPS 0.26 0.24 0.23 0.21 0.21 0.20 0.19 23.32%
Adjusted Per Share Value based on latest NOSH - 92,777
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.20 2.11 1.99 1.92 1.91 1.72 1.88 11.07%
EPS 0.97 0.91 1.01 0.91 0.88 0.68 0.86 8.37%
DPS 0.42 0.00 0.00 0.00 0.00 0.00 0.50 -11.00%
NAPS 0.0547 0.0494 0.0457 0.0417 0.0417 0.0398 0.0377 28.25%
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 0.68 0.52 0.33 0.30 0.25 0.20 0.14 -
P/RPS 6.51 5.08 3.30 3.10 2.60 2.31 1.47 170.41%
P/EPS 14.78 11.82 6.50 6.52 5.66 5.88 3.25 175.25%
EY 6.76 8.46 15.39 15.33 17.68 17.00 30.79 -63.70%
DY 2.94 0.00 0.00 0.00 0.00 0.00 17.86 -70.06%
P/NAPS 2.62 2.17 1.43 1.43 1.19 1.00 0.74 132.83%
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 23/08/10 26/05/10 23/02/10 23/11/09 24/08/09 20/05/09 25/02/09 -
Price 0.50 0.63 0.42 0.37 0.28 0.26 0.14 -
P/RPS 4.78 6.15 4.20 3.82 2.91 3.00 1.47 119.96%
P/EPS 10.87 14.32 8.27 8.04 6.33 7.65 3.25 124.14%
EY 9.20 6.98 12.10 12.43 15.79 13.08 30.79 -55.40%
DY 4.00 0.00 0.00 0.00 0.00 0.00 17.86 -63.22%
P/NAPS 1.92 2.63 1.83 1.76 1.33 1.30 0.74 89.14%

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