[EFORCE] QoQ 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- -39.9%
YoY- -14.74%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
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 5,612 5,328 6,258 5,566 5,524 6,047 5,802 -2.19%
PBT 2,119 1,837 2,347 1,457 1,923 2,417 2,073 1.47%
Tax -564 -384 -475 -306 -8 -514 -422 21.31%
NP 1,555 1,453 1,872 1,151 1,915 1,903 1,651 -3.91%
-
NP to SH 1,555 1,453 1,872 1,151 1,915 1,903 1,651 -3.91%
-
Tax Rate 26.62% 20.90% 20.24% 21.00% 0.42% 21.27% 20.36% -
Total Cost 4,057 3,875 4,386 4,415 3,609 4,144 4,151 -1.51%
-
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 3,076 - - 3,108 3,108 - - -
Div Payout % 197.87% - - 270.08% 162.33% - - -
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 27.71% 27.27% 29.91% 20.68% 34.67% 31.47% 28.46% -
ROE 1.33% 2.86% 3.76% 2.52% 3.85% 3.83% 3.32% -
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 0.91 1.26 1.51 1.34 1.33 1.46 1.40 -24.94%
EPS 0.25 0.34 0.45 0.28 0.46 0.46 0.40 -26.87%
DPS 0.50 0.00 0.00 0.75 0.75 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 0.92 0.87 1.02 0.91 0.90 0.99 0.95 -2.11%
EPS 0.25 0.24 0.31 0.19 0.31 0.31 0.27 -4.99%
DPS 0.50 0.00 0.00 0.51 0.51 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 67.99 30.95 30.50 34.63 56.65 28.79 77.14 -8.06%
P/EPS 245.36 113.49 101.97 167.45 163.41 91.48 271.10 -6.42%
EY 0.41 0.88 0.98 0.60 0.61 1.09 0.37 7.07%
DY 0.81 0.00 0.00 1.61 0.99 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 54.83 51.58 26.52 40.58 40.14 43.53 30.36 48.24%
P/EPS 197.87 189.15 88.67 196.26 115.80 138.31 106.68 50.90%
EY 0.51 0.53 1.13 0.51 0.86 0.72 0.94 -33.45%
DY 1.00 0.00 0.00 1.38 1.40 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