[EFFICEN] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2.15%
YoY- 33.08%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 58,204 56,410 51,891 47,696 44,333 43,012 38,476 31.74%
PBT 17,757 17,180 16,393 15,309 14,869 14,002 12,617 25.56%
Tax -2,092 -2,057 -2,059 -2,070 -1,909 -1,887 -1,733 13.35%
NP 15,665 15,123 14,334 13,239 12,960 12,115 10,884 27.44%
-
NP to SH 15,665 15,123 14,334 13,239 12,960 12,115 10,884 27.44%
-
Tax Rate 11.78% 11.97% 12.56% 13.52% 12.84% 13.48% 13.74% -
Total Cost 42,539 41,287 37,557 34,457 31,373 30,897 27,592 33.42%
-
Net Worth 72,297 69,107 65,529 62,362 58,899 48,152 45,225 36.67%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,298 2,298 1,146 1,055 1,055 1,055 1,055 67.95%
Div Payout % 14.67% 15.20% 8.00% 7.97% 8.14% 8.71% 9.70% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 72,297 69,107 65,529 62,362 58,899 48,152 45,225 36.67%
NOSH 328,625 329,083 327,647 328,224 327,217 300,952 301,505 5.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 26.91% 26.81% 27.62% 27.76% 29.23% 28.17% 28.29% -
ROE 21.67% 21.88% 21.87% 21.23% 22.00% 25.16% 24.07% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.71 17.14 15.84 14.53 13.55 14.29 12.76 24.40%
EPS 4.77 4.60 4.37 4.03 3.96 4.03 3.61 20.39%
DPS 0.70 0.70 0.35 0.32 0.32 0.35 0.35 58.67%
NAPS 0.22 0.21 0.20 0.19 0.18 0.16 0.15 29.05%
Adjusted Per Share Value based on latest NOSH - 328,224
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.28 6.09 5.60 5.15 4.79 4.64 4.15 31.77%
EPS 1.69 1.63 1.55 1.43 1.40 1.31 1.17 27.75%
DPS 0.25 0.25 0.12 0.11 0.11 0.11 0.11 72.77%
NAPS 0.078 0.0746 0.0707 0.0673 0.0636 0.052 0.0488 36.66%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.44 0.50 0.48 0.50 0.46 0.50 0.40 -
P/RPS 2.48 2.92 3.03 3.44 3.40 3.50 3.13 -14.36%
P/EPS 9.23 10.88 10.97 12.40 11.61 12.42 11.08 -11.45%
EY 10.83 9.19 9.11 8.07 8.61 8.05 9.02 12.95%
DY 1.59 1.40 0.73 0.64 0.70 0.70 0.87 49.42%
P/NAPS 2.00 2.38 2.40 2.63 2.56 3.13 2.67 -17.50%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 02/05/08 27/02/08 28/11/07 23/08/07 21/05/07 26/02/07 22/11/06 -
Price 0.38 0.38 0.48 0.47 0.44 0.56 0.40 -
P/RPS 2.15 2.22 3.03 3.23 3.25 3.92 3.13 -22.13%
P/EPS 7.97 8.27 10.97 11.65 11.11 13.91 11.08 -19.70%
EY 12.54 12.09 9.11 8.58 9.00 7.19 9.02 24.53%
DY 1.84 1.84 0.73 0.68 0.73 0.63 0.87 64.69%
P/NAPS 1.73 1.81 2.40 2.47 2.44 3.50 2.67 -25.10%

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