[EFFICEN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.41%
YoY- 60.6%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 47,696 44,333 43,012 38,476 36,553 36,164 31,125 33.02%
PBT 15,309 14,869 14,002 12,617 11,876 10,938 9,234 40.20%
Tax -2,070 -1,909 -1,887 -1,733 -1,928 -1,898 -1,808 9.46%
NP 13,239 12,960 12,115 10,884 9,948 9,040 7,426 47.18%
-
NP to SH 13,239 12,960 12,115 10,884 9,948 9,040 7,426 47.18%
-
Tax Rate 13.52% 12.84% 13.48% 13.74% 16.23% 17.35% 19.58% -
Total Cost 34,457 31,373 30,897 27,592 26,605 27,124 23,699 28.42%
-
Net Worth 62,362 58,899 48,152 45,225 0 0 37,142 41.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,055 1,055 1,055 1,055 1,197 1,197 1,197 -8.09%
Div Payout % 7.97% 8.14% 8.71% 9.70% 12.04% 13.25% 16.12% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 62,362 58,899 48,152 45,225 0 0 37,142 41.39%
NOSH 328,224 327,217 300,952 301,505 120,185 120,082 119,813 96.14%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 27.76% 29.23% 28.17% 28.29% 27.22% 25.00% 23.86% -
ROE 21.23% 22.00% 25.16% 24.07% 0.00% 0.00% 19.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.53 13.55 14.29 12.76 30.41 30.12 25.98 -32.19%
EPS 4.03 3.96 4.03 3.61 8.28 7.53 6.20 -25.02%
DPS 0.32 0.32 0.35 0.35 1.00 1.00 1.00 -53.31%
NAPS 0.19 0.18 0.16 0.15 0.00 0.00 0.31 -27.91%
Adjusted Per Share Value based on latest NOSH - 301,505
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.86 5.45 5.29 4.73 4.49 4.45 3.83 32.88%
EPS 1.63 1.59 1.49 1.34 1.22 1.11 0.91 47.64%
DPS 0.13 0.13 0.13 0.13 0.15 0.15 0.15 -9.12%
NAPS 0.0767 0.0724 0.0592 0.0556 0.00 0.00 0.0457 41.36%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.50 0.46 0.50 0.40 0.36 0.26 0.27 -
P/RPS 3.44 3.40 3.50 3.13 1.18 0.86 1.04 122.48%
P/EPS 12.40 11.61 12.42 11.08 4.35 3.45 4.36 101.11%
EY 8.07 8.61 8.05 9.02 22.99 28.95 22.96 -50.29%
DY 0.64 0.70 0.70 0.87 2.78 3.85 3.70 -69.05%
P/NAPS 2.63 2.56 3.13 2.67 0.00 0.00 0.87 109.49%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 21/05/07 26/02/07 22/11/06 22/08/06 24/05/06 22/02/06 -
Price 0.47 0.44 0.56 0.40 0.41 0.33 0.26 -
P/RPS 3.23 3.25 3.92 3.13 1.35 1.10 1.00 118.97%
P/EPS 11.65 11.11 13.91 11.08 4.95 4.38 4.19 98.10%
EY 8.58 9.00 7.19 9.02 20.19 22.81 23.84 -49.49%
DY 0.68 0.73 0.63 0.87 2.44 3.03 3.85 -68.61%
P/NAPS 2.47 2.44 3.50 2.67 0.00 0.00 0.84 105.65%

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