[EFFICEN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
02-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 3.58%
YoY- 20.87%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 59,500 60,264 59,987 58,204 56,410 51,891 47,696 15.80%
PBT 17,488 18,464 18,364 17,757 17,180 16,393 15,309 9.23%
Tax -1,653 -2,067 -2,075 -2,092 -2,057 -2,059 -2,070 -13.86%
NP 15,835 16,397 16,289 15,665 15,123 14,334 13,239 12.61%
-
NP to SH 15,835 16,397 16,289 15,665 15,123 14,334 13,239 12.61%
-
Tax Rate 9.45% 11.19% 11.30% 11.78% 11.97% 12.56% 13.52% -
Total Cost 43,665 43,867 43,698 42,539 41,287 37,557 34,457 17.01%
-
Net Worth 83,052 78,826 72,215 72,297 69,107 65,529 62,362 20.94%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 1,151 2,298 2,298 2,298 1,146 1,055 -
Div Payout % - 7.02% 14.11% 14.67% 15.20% 8.00% 7.97% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 83,052 78,826 72,215 72,297 69,107 65,529 62,362 20.94%
NOSH 660,196 656,885 656,507 328,625 329,083 327,647 328,224 59.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 26.61% 27.21% 27.15% 26.91% 26.81% 27.62% 27.76% -
ROE 19.07% 20.80% 22.56% 21.67% 21.88% 21.87% 21.23% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.01 9.17 9.14 17.71 17.14 15.84 14.53 -27.17%
EPS 2.40 2.50 2.48 4.77 4.60 4.37 4.03 -29.10%
DPS 0.00 0.18 0.35 0.70 0.70 0.35 0.32 -
NAPS 0.1258 0.12 0.11 0.22 0.21 0.20 0.19 -23.93%
Adjusted Per Share Value based on latest NOSH - 328,625
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.32 7.41 7.38 7.16 6.94 6.38 5.86 15.90%
EPS 1.95 2.02 2.00 1.93 1.86 1.76 1.63 12.63%
DPS 0.00 0.14 0.28 0.28 0.28 0.14 0.13 -
NAPS 0.1021 0.0969 0.0888 0.0889 0.085 0.0806 0.0767 20.90%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.12 0.14 0.44 0.50 0.48 0.50 -
P/RPS 1.11 1.31 1.53 2.48 2.92 3.03 3.44 -52.79%
P/EPS 4.17 4.81 5.64 9.23 10.88 10.97 12.40 -51.48%
EY 23.99 20.80 17.72 10.83 9.19 9.11 8.07 106.06%
DY 0.00 1.46 2.50 1.59 1.40 0.73 0.64 -
P/NAPS 0.79 1.00 1.27 2.00 2.38 2.40 2.63 -54.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 25/08/08 02/05/08 27/02/08 28/11/07 23/08/07 -
Price 0.10 0.09 0.11 0.38 0.38 0.48 0.47 -
P/RPS 1.11 0.98 1.20 2.15 2.22 3.03 3.23 -50.77%
P/EPS 4.17 3.61 4.43 7.97 8.27 10.97 11.65 -49.43%
EY 23.99 27.74 22.56 12.54 12.09 9.11 8.58 97.85%
DY 0.00 1.95 3.18 1.84 1.84 0.73 0.68 -
P/NAPS 0.79 0.75 1.00 1.73 1.81 2.40 2.47 -53.06%

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