[EFORCE] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 15.26%
YoY- 2.09%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 6,258 5,566 5,524 6,047 5,802 5,526 5,596 7.74%
PBT 2,347 1,457 1,923 2,417 2,073 1,669 1,898 15.22%
Tax -475 -306 -8 -514 -422 -319 -445 4.44%
NP 1,872 1,151 1,915 1,903 1,651 1,350 1,453 18.42%
-
NP to SH 1,872 1,151 1,915 1,903 1,651 1,350 1,453 18.42%
-
Tax Rate 20.24% 21.00% 0.42% 21.27% 20.36% 19.11% 23.45% -
Total Cost 4,386 4,415 3,609 4,144 4,151 4,176 4,143 3.87%
-
Net Worth 49,796 45,593 49,737 49,737 49,731 45,510 4,551 393.58%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 3,108 3,108 - - - - -
Div Payout % - 270.08% 162.33% - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 49,796 45,593 49,737 49,737 49,731 45,510 4,551 393.58%
NOSH 414,974 414,481 414,481 414,481 414,431 413,731 413,731 0.20%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 29.91% 20.68% 34.67% 31.47% 28.46% 24.43% 25.96% -
ROE 3.76% 2.52% 3.85% 3.83% 3.32% 2.97% 31.93% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1.51 1.34 1.33 1.46 1.40 1.34 13.53 -76.85%
EPS 0.45 0.28 0.46 0.46 0.40 0.33 0.35 18.25%
DPS 0.00 0.75 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.12 0.12 0.12 0.11 0.11 5.97%
Adjusted Per Share Value based on latest NOSH - 414,481
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1.02 0.91 0.90 0.99 0.95 0.90 0.91 7.91%
EPS 0.31 0.19 0.31 0.31 0.27 0.22 0.24 18.62%
DPS 0.00 0.51 0.51 0.00 0.00 0.00 0.00 -
NAPS 0.0812 0.0743 0.0811 0.0811 0.0811 0.0742 0.0074 394.51%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.46 0.465 0.755 0.42 1.08 1.60 1.42 -
P/RPS 30.50 34.63 56.65 28.79 77.14 119.79 10.50 103.71%
P/EPS 101.97 167.45 163.41 91.48 271.10 490.35 40.43 85.39%
EY 0.98 0.60 0.61 1.09 0.37 0.20 2.47 -46.03%
DY 0.00 1.61 0.99 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 4.23 6.29 3.50 9.00 14.55 12.91 -55.55%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 25/02/19 23/11/18 27/08/18 31/05/18 28/02/18 28/11/17 -
Price 0.40 0.545 0.535 0.635 0.425 1.25 1.58 -
P/RPS 26.52 40.58 40.14 43.53 30.36 93.59 11.68 72.83%
P/EPS 88.67 196.26 115.80 138.31 106.68 383.09 44.99 57.26%
EY 1.13 0.51 0.86 0.72 0.94 0.26 2.22 -36.27%
DY 0.00 1.38 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 4.95 4.46 5.29 3.54 11.36 14.36 -62.28%

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