[EFFICEN] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.66%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 63,067 60,694 59,500 60,264 59,987 58,204 56,410 7.72%
PBT 17,978 17,043 17,488 18,464 18,364 17,757 17,180 3.07%
Tax -1,406 -1,357 -1,653 -2,067 -2,075 -2,092 -2,057 -22.42%
NP 16,572 15,686 15,835 16,397 16,289 15,665 15,123 6.29%
-
NP to SH 16,572 15,686 15,835 16,397 16,289 15,665 15,123 6.29%
-
Tax Rate 7.82% 7.96% 9.45% 11.19% 11.30% 11.78% 11.97% -
Total Cost 46,495 45,008 43,665 43,867 43,698 42,539 41,287 8.24%
-
Net Worth 92,510 85,758 83,052 78,826 72,215 72,297 69,107 21.48%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,319 1,319 - 1,151 2,298 2,298 2,298 -30.95%
Div Payout % 7.96% 8.41% - 7.02% 14.11% 14.67% 15.20% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 92,510 85,758 83,052 78,826 72,215 72,297 69,107 21.48%
NOSH 660,789 659,682 660,196 656,885 656,507 328,625 329,083 59.22%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 26.28% 25.84% 26.61% 27.21% 27.15% 26.91% 26.81% -
ROE 17.91% 18.29% 19.07% 20.80% 22.56% 21.67% 21.88% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.54 9.20 9.01 9.17 9.14 17.71 17.14 -32.36%
EPS 2.51 2.38 2.40 2.50 2.48 4.77 4.60 -33.25%
DPS 0.20 0.20 0.00 0.18 0.35 0.70 0.70 -56.65%
NAPS 0.14 0.13 0.1258 0.12 0.11 0.22 0.21 -23.70%
Adjusted Per Share Value based on latest NOSH - 656,885
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.81 6.55 6.42 6.50 6.48 6.28 6.09 7.74%
EPS 1.79 1.69 1.71 1.77 1.76 1.69 1.63 6.44%
DPS 0.14 0.14 0.00 0.12 0.25 0.25 0.25 -32.08%
NAPS 0.0999 0.0926 0.0896 0.0851 0.078 0.078 0.0746 21.51%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.14 0.11 0.10 0.12 0.14 0.44 0.50 -
P/RPS 1.47 1.20 1.11 1.31 1.53 2.48 2.92 -36.74%
P/EPS 5.58 4.63 4.17 4.81 5.64 9.23 10.88 -35.95%
EY 17.91 21.62 23.99 20.80 17.72 10.83 9.19 56.08%
DY 1.43 1.82 0.00 1.46 2.50 1.59 1.40 1.42%
P/NAPS 1.00 0.85 0.79 1.00 1.27 2.00 2.38 -43.93%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 20/05/09 26/02/09 28/11/08 25/08/08 02/05/08 27/02/08 -
Price 0.14 0.14 0.10 0.09 0.11 0.38 0.38 -
P/RPS 1.47 1.52 1.11 0.98 1.20 2.15 2.22 -24.04%
P/EPS 5.58 5.89 4.17 3.61 4.43 7.97 8.27 -23.09%
EY 17.91 16.98 23.99 27.74 22.56 12.54 12.09 29.98%
DY 1.43 1.43 0.00 1.95 3.18 1.84 1.84 -15.48%
P/NAPS 1.00 1.08 0.79 0.75 1.00 1.73 1.81 -32.69%

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