[EFORCE] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -9.22%
YoY- 4.7%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 22,930 23,172 25,032 22,939 23,164 23,698 23,208 -0.79%
PBT 8,404 8,368 9,388 7,870 8,550 8,980 8,292 0.89%
Tax -1,897 -1,718 -1,900 -1,250 -1,258 -1,872 -1,688 8.08%
NP 6,506 6,650 7,488 6,620 7,292 7,108 6,604 -0.99%
-
NP to SH 6,506 6,650 7,488 6,620 7,292 7,108 6,604 -0.99%
-
Tax Rate 22.57% 20.53% 20.24% 15.88% 14.71% 20.85% 20.36% -
Total Cost 16,424 16,522 17,544 16,319 15,872 16,590 16,604 -0.72%
-
Net Worth 116,921 50,738 49,796 45,593 49,737 49,737 49,731 76.71%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,102 - - 6,217 4,144 - - -
Div Payout % 63.05% - - 93.92% 56.84% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 116,921 50,738 49,796 45,593 49,737 49,737 49,731 76.71%
NOSH 615,378 420,810 414,974 414,481 414,481 414,481 414,431 30.12%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 28.38% 28.70% 29.91% 28.86% 31.48% 29.99% 28.46% -
ROE 5.56% 13.11% 15.04% 14.52% 14.66% 14.29% 13.28% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.73 5.48 6.03 5.53 5.59 5.72 5.60 -23.71%
EPS 1.05 1.58 1.80 1.60 1.76 1.72 1.60 -24.46%
DPS 0.67 0.00 0.00 1.50 1.00 0.00 0.00 -
NAPS 0.19 0.12 0.12 0.11 0.12 0.12 0.12 35.80%
Adjusted Per Share Value based on latest NOSH - 414,481
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.74 3.78 4.08 3.74 3.78 3.86 3.78 -0.70%
EPS 1.06 1.08 1.22 1.08 1.19 1.16 1.08 -1.23%
DPS 0.67 0.00 0.00 1.01 0.68 0.00 0.00 -
NAPS 0.1907 0.0827 0.0812 0.0743 0.0811 0.0811 0.0811 76.73%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.62 0.39 0.46 0.465 0.755 0.42 1.08 -
P/RPS 16.64 7.12 7.63 8.40 13.51 7.35 19.29 -9.37%
P/EPS 58.64 24.80 25.49 29.11 42.91 24.49 67.78 -9.19%
EY 1.71 4.03 3.92 3.43 2.33 4.08 1.48 10.09%
DY 1.08 0.00 0.00 3.23 1.32 0.00 0.00 -
P/NAPS 3.26 3.25 3.83 4.23 6.29 3.50 9.00 -49.15%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 22/08/19 30/05/19 25/02/19 23/11/18 27/08/18 31/05/18 -
Price 0.50 0.65 0.40 0.545 0.535 0.635 0.425 -
P/RPS 13.42 11.86 6.63 9.85 9.57 11.11 7.59 46.16%
P/EPS 47.29 41.33 22.17 34.12 30.41 37.03 26.67 46.44%
EY 2.11 2.42 4.51 2.93 3.29 2.70 3.75 -31.82%
DY 1.33 0.00 0.00 2.75 1.87 0.00 0.00 -
P/NAPS 2.63 5.42 3.33 4.95 4.46 5.29 3.54 -17.95%

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