[EFORCE] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.16%
YoY- 7.2%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 15,406 14,072 13,382 13,474 13,420 12,864 12,117 17.41%
PBT 6,326 6,464 5,436 6,053 5,974 5,588 6,185 1.51%
Tax -78 -92 -73 -78 -68 -60 -100 -15.30%
NP 6,248 6,372 5,363 5,974 5,906 5,528 6,085 1.78%
-
NP to SH 6,248 6,372 5,363 5,974 5,906 5,528 6,155 1.00%
-
Tax Rate 1.23% 1.42% 1.34% 1.29% 1.14% 1.07% 1.62% -
Total Cost 9,158 7,700 8,019 7,500 7,514 7,336 6,032 32.19%
-
Net Worth 37,239 37,238 22,792 24,666 33,381 30,152 27,867 21.38%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,137 - 2,681 1,827 2,567 - - -
Div Payout % 66.23% - 50.00% 30.58% 43.48% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 37,239 37,238 22,792 24,666 33,381 30,152 27,867 21.38%
NOSH 206,887 206,883 134,075 137,033 128,391 125,636 121,161 43.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 40.56% 45.28% 40.08% 44.34% 44.01% 42.97% 50.22% -
ROE 16.78% 17.11% 23.53% 24.22% 17.69% 18.33% 22.09% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.45 6.80 9.98 9.83 10.45 10.24 10.00 -17.86%
EPS 3.02 3.08 4.00 4.36 4.60 4.40 5.08 -29.36%
DPS 2.00 0.00 2.00 1.33 2.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.18 0.26 0.24 0.23 -15.11%
Adjusted Per Share Value based on latest NOSH - 152,800
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.53 2.31 2.19 2.21 2.20 2.11 1.99 17.40%
EPS 1.02 1.04 0.88 0.98 0.97 0.91 1.01 0.66%
DPS 0.68 0.00 0.44 0.30 0.42 0.00 0.00 -
NAPS 0.0611 0.0611 0.0374 0.0404 0.0547 0.0494 0.0457 21.42%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.31 0.35 0.41 0.46 0.68 0.52 0.33 -
P/RPS 4.16 5.15 4.11 4.68 6.51 5.08 3.30 16.74%
P/EPS 10.26 11.36 10.25 10.55 14.78 11.82 6.50 35.68%
EY 9.74 8.80 9.76 9.48 6.76 8.46 15.39 -26.34%
DY 6.45 0.00 4.88 2.90 2.94 0.00 0.00 -
P/NAPS 1.72 1.94 2.41 2.56 2.62 2.17 1.43 13.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 26/05/11 17/03/11 26/11/10 23/08/10 26/05/10 23/02/10 -
Price 0.25 0.32 0.365 0.48 0.50 0.63 0.42 -
P/RPS 3.36 4.70 3.66 4.88 4.78 6.15 4.20 -13.85%
P/EPS 8.28 10.39 9.13 11.01 10.87 14.32 8.27 0.08%
EY 12.08 9.63 10.96 9.08 9.20 6.98 12.10 -0.11%
DY 8.00 0.00 5.48 2.78 4.00 0.00 0.00 -
P/NAPS 1.39 1.78 2.15 2.67 1.92 2.63 1.83 -16.79%

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