[EFFICEN] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.05%
YoY- 63.59%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 48,310 46,056 46,175 46,005 44,799 44,859 43,431 7.36%
PBT 8,970 7,620 8,204 7,545 6,892 6,368 5,194 43.99%
Tax -2,324 -2,009 -2,405 -2,207 -1,762 -1,508 -1,601 28.23%
NP 6,646 5,611 5,799 5,338 5,130 4,860 3,593 50.74%
-
NP to SH 6,646 5,611 5,799 5,338 5,130 4,860 3,593 50.74%
-
Tax Rate 25.91% 26.36% 29.31% 29.25% 25.57% 23.68% 30.82% -
Total Cost 41,664 40,445 40,376 40,667 39,669 39,999 39,838 3.03%
-
Net Worth 127,643 127,643 127,643 120,552 120,552 120,552 120,335 4.01%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 1,418 1,418 1,418 1,418 - -
Div Payout % - - 24.46% 26.57% 27.65% 29.18% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 127,643 127,643 127,643 120,552 120,552 120,552 120,335 4.01%
NOSH 709,130 709,130 709,130 709,130 709,130 709,130 709,130 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.76% 12.18% 12.56% 11.60% 11.45% 10.83% 8.27% -
ROE 5.21% 4.40% 4.54% 4.43% 4.26% 4.03% 2.99% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.81 6.49 6.51 6.49 6.32 6.33 6.14 7.15%
EPS 0.94 0.79 0.82 0.75 0.72 0.69 0.51 50.38%
DPS 0.00 0.00 0.20 0.20 0.20 0.20 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.17 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 709,130
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.94 5.66 5.68 5.66 5.51 5.52 5.34 7.36%
EPS 0.82 0.69 0.71 0.66 0.63 0.60 0.44 51.49%
DPS 0.00 0.00 0.17 0.17 0.17 0.17 0.00 -
NAPS 0.1569 0.1569 0.1569 0.1482 0.1482 0.1482 0.148 3.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.305 0.275 0.36 0.20 0.14 0.135 0.135 -
P/RPS 4.48 4.23 5.53 3.08 2.22 2.13 2.20 60.72%
P/EPS 32.54 34.76 44.02 26.57 19.35 19.70 26.60 14.39%
EY 3.07 2.88 2.27 3.76 5.17 5.08 3.76 -12.65%
DY 0.00 0.00 0.56 1.00 1.43 1.48 0.00 -
P/NAPS 1.69 1.53 2.00 1.18 0.82 0.79 0.79 66.10%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 19/11/14 29/08/14 22/05/14 28/02/14 29/11/13 -
Price 0.265 0.295 0.345 0.25 0.14 0.135 0.155 -
P/RPS 3.89 4.54 5.30 3.85 2.22 2.13 2.53 33.24%
P/EPS 28.28 37.28 42.19 33.21 19.35 19.70 30.54 -5.00%
EY 3.54 2.68 2.37 3.01 5.17 5.08 3.27 5.43%
DY 0.00 0.00 0.58 0.80 1.43 1.48 0.00 -
P/NAPS 1.47 1.64 1.92 1.47 0.82 0.79 0.91 37.71%

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