[EFORCE] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 8.98%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 9,172 8,892 6,978 6,344 5,765 5,612 5,328 43.40%
PBT 4,884 3,607 3,408 2,277 1,998 2,119 1,837 91.34%
Tax -1,033 -998 -805 -518 -357 -564 -384 92.84%
NP 3,851 2,609 2,603 1,759 1,641 1,555 1,453 90.95%
-
NP to SH 3,851 2,609 2,603 1,759 1,614 1,555 1,453 90.95%
-
Tax Rate 21.15% 27.67% 23.62% 22.75% 17.87% 26.62% 20.90% -
Total Cost 5,321 6,283 4,375 4,585 4,124 4,057 3,875 23.42%
-
Net Worth 95,621 97,774 97,774 92,528 98,460 116,921 50,738 52.28%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,812 2,875 - - 3,076 3,076 - -
Div Payout % 73.03% 110.22% - - 190.64% 197.87% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 95,621 97,774 97,774 92,528 98,460 116,921 50,738 52.28%
NOSH 615,378 615,378 615,378 615,378 615,378 615,378 420,810 28.68%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 41.99% 29.34% 37.30% 27.73% 28.46% 27.71% 27.27% -
ROE 4.03% 2.67% 2.66% 1.90% 1.64% 1.33% 2.86% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.63 1.55 1.21 1.10 0.94 0.91 1.26 18.63%
EPS 0.68 0.47 0.45 0.30 0.26 0.25 0.34 58.40%
DPS 0.50 0.50 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.17 0.17 0.17 0.16 0.16 0.19 0.12 26.00%
Adjusted Per Share Value based on latest NOSH - 615,378
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.50 1.45 1.14 1.03 0.94 0.92 0.87 43.54%
EPS 0.63 0.43 0.42 0.29 0.26 0.25 0.24 89.73%
DPS 0.46 0.47 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.1559 0.1594 0.1594 0.1509 0.1606 0.1907 0.0827 52.30%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.46 0.45 0.435 0.29 0.515 0.62 0.39 -
P/RPS 28.21 29.11 35.85 26.44 54.97 67.99 30.95 -5.96%
P/EPS 67.19 99.20 96.11 95.34 196.36 245.36 113.49 -29.38%
EY 1.49 1.01 1.04 1.05 0.51 0.41 0.88 41.83%
DY 1.09 1.11 0.00 0.00 0.97 0.81 0.00 -
P/NAPS 2.71 2.65 2.56 1.81 3.22 3.26 3.25 -11.35%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 24/08/20 24/06/20 24/02/20 28/11/19 22/08/19 -
Price 0.46 0.46 0.605 0.455 0.43 0.50 0.65 -
P/RPS 28.21 29.75 49.87 41.48 45.90 54.83 51.58 -32.99%
P/EPS 67.19 101.41 133.68 149.59 163.95 197.87 189.15 -49.68%
EY 1.49 0.99 0.75 0.67 0.61 0.51 0.53 98.56%
DY 1.09 1.09 0.00 0.00 1.16 1.00 0.00 -
P/NAPS 2.71 2.71 3.56 2.84 2.69 2.63 5.42 -36.87%

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