[EFFICEN] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.43%
YoY- 4.71%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 65,782 63,067 60,694 59,500 60,264 59,987 58,204 8.49%
PBT 18,327 17,978 17,043 17,488 18,464 18,364 17,757 2.12%
Tax -1,398 -1,406 -1,357 -1,653 -2,067 -2,075 -2,092 -23.54%
NP 16,929 16,572 15,686 15,835 16,397 16,289 15,665 5.30%
-
NP to SH 16,929 16,572 15,686 15,835 16,397 16,289 15,665 5.30%
-
Tax Rate 7.63% 7.82% 7.96% 9.45% 11.19% 11.30% 11.78% -
Total Cost 48,853 46,495 45,008 43,665 43,867 43,698 42,539 9.65%
-
Net Worth 92,569 92,510 85,758 83,052 78,826 72,215 72,297 17.89%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,319 1,319 1,319 - 1,151 2,298 2,298 -30.91%
Div Payout % 7.79% 7.96% 8.41% - 7.02% 14.11% 14.67% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 92,569 92,510 85,758 83,052 78,826 72,215 72,297 17.89%
NOSH 661,212 660,789 659,682 660,196 656,885 656,507 328,625 59.30%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 25.74% 26.28% 25.84% 26.61% 27.21% 27.15% 26.91% -
ROE 18.29% 17.91% 18.29% 19.07% 20.80% 22.56% 21.67% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.95 9.54 9.20 9.01 9.17 9.14 17.71 -31.88%
EPS 2.56 2.51 2.38 2.40 2.50 2.48 4.77 -33.93%
DPS 0.20 0.20 0.20 0.00 0.18 0.35 0.70 -56.58%
NAPS 0.14 0.14 0.13 0.1258 0.12 0.11 0.22 -25.99%
Adjusted Per Share Value based on latest NOSH - 660,196
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.10 6.81 6.55 6.42 6.50 6.48 6.28 8.51%
EPS 1.83 1.79 1.69 1.71 1.77 1.76 1.69 5.44%
DPS 0.14 0.14 0.14 0.00 0.12 0.25 0.25 -32.03%
NAPS 0.0999 0.0999 0.0926 0.0896 0.0851 0.078 0.078 17.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.20 0.14 0.11 0.10 0.12 0.14 0.44 -
P/RPS 2.01 1.47 1.20 1.11 1.31 1.53 2.48 -13.06%
P/EPS 7.81 5.58 4.63 4.17 4.81 5.64 9.23 -10.53%
EY 12.80 17.91 21.62 23.99 20.80 17.72 10.83 11.77%
DY 1.00 1.43 1.82 0.00 1.46 2.50 1.59 -26.57%
P/NAPS 1.43 1.00 0.85 0.79 1.00 1.27 2.00 -20.02%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 20/05/09 26/02/09 28/11/08 25/08/08 02/05/08 -
Price 0.19 0.14 0.14 0.10 0.09 0.11 0.38 -
P/RPS 1.91 1.47 1.52 1.11 0.98 1.20 2.15 -7.58%
P/EPS 7.42 5.58 5.89 4.17 3.61 4.43 7.97 -4.65%
EY 13.48 17.91 16.98 23.99 27.74 22.56 12.54 4.93%
DY 1.05 1.43 1.43 0.00 1.95 3.18 1.84 -31.17%
P/NAPS 1.36 1.00 1.08 0.79 0.75 1.00 1.73 -14.80%

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