[EFORCE] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 52.25%
YoY- 51.74%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 15,712 8,757 37,312 28,342 18,398 9,546 31,386 -37.03%
PBT 6,592 3,961 17,462 13,396 8,934 5,063 14,176 -40.06%
Tax -1,733 -1,035 -4,818 -2,833 -1,986 -1,054 -3,354 -35.68%
NP 4,859 2,926 12,644 10,563 6,948 4,009 10,822 -41.45%
-
NP to SH 5,047 3,031 12,644 10,578 6,948 4,009 10,822 -39.94%
-
Tax Rate 26.29% 26.13% 27.59% 21.15% 22.23% 20.82% 23.66% -
Total Cost 10,853 5,831 24,668 17,779 11,450 5,537 20,564 -34.76%
-
Net Worth 106,281 106,281 100,688 95,094 95,094 95,094 95,621 7.32%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 5,593 2,796 - - 5,624 -
Div Payout % - - 44.24% 26.44% - - 51.98% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 106,281 106,281 100,688 95,094 95,094 95,094 95,621 7.32%
NOSH 615,378 615,378 615,378 615,378 615,378 615,378 615,378 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 30.93% 33.41% 33.89% 37.27% 37.76% 42.00% 34.48% -
ROE 4.75% 2.85% 12.56% 11.12% 7.31% 4.22% 11.32% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.81 1.57 6.67 5.07 3.29 1.71 5.58 -36.78%
EPS 0.90 0.52 2.26 1.89 1.24 0.72 1.92 -39.74%
DPS 0.00 0.00 1.00 0.50 0.00 0.00 1.00 -
NAPS 0.19 0.19 0.18 0.17 0.17 0.17 0.17 7.71%
Adjusted Per Share Value based on latest NOSH - 615,378
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.56 1.43 6.08 4.62 3.00 1.56 5.12 -37.08%
EPS 0.82 0.49 2.06 1.72 1.13 0.65 1.76 -39.98%
DPS 0.00 0.00 0.91 0.46 0.00 0.00 0.92 -
NAPS 0.1733 0.1733 0.1642 0.1551 0.1551 0.1551 0.1559 7.32%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.43 0.505 0.595 0.505 0.55 0.46 0.46 -
P/RPS 15.31 32.26 8.92 9.97 16.72 26.96 8.24 51.30%
P/EPS 47.66 93.20 26.32 26.71 44.28 64.18 23.91 58.58%
EY 2.10 1.07 3.80 3.74 2.26 1.56 4.18 -36.88%
DY 0.00 0.00 1.68 0.99 0.00 0.00 2.17 -
P/NAPS 2.26 2.66 3.31 2.97 3.24 2.71 2.71 -11.43%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 22/02/22 25/11/21 30/08/21 21/05/21 24/02/21 -
Price 0.425 0.455 0.55 0.61 0.535 0.66 0.46 -
P/RPS 15.13 29.06 8.25 12.04 16.27 38.67 8.24 50.11%
P/EPS 47.10 83.97 24.33 32.26 43.07 92.09 23.91 57.33%
EY 2.12 1.19 4.11 3.10 2.32 1.09 4.18 -36.48%
DY 0.00 0.00 1.82 0.82 0.00 0.00 2.17 -
P/NAPS 2.24 2.39 3.06 3.59 3.15 3.88 2.71 -11.95%

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