[EFFICEN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -0.94%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 65,454 65,782 63,067 60,694 59,500 60,264 59,987 5.97%
PBT 18,600 18,327 17,978 17,043 17,488 18,464 18,364 0.85%
Tax -1,865 -1,398 -1,406 -1,357 -1,653 -2,067 -2,075 -6.84%
NP 16,735 16,929 16,572 15,686 15,835 16,397 16,289 1.81%
-
NP to SH 16,735 16,929 16,572 15,686 15,835 16,397 16,289 1.81%
-
Tax Rate 10.03% 7.63% 7.82% 7.96% 9.45% 11.19% 11.30% -
Total Cost 48,719 48,853 46,495 45,008 43,665 43,867 43,698 7.49%
-
Net Worth 99,781 92,569 92,510 85,758 83,052 78,826 72,215 23.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,297 1,319 1,319 1,319 - 1,151 2,298 188.28%
Div Payout % 67.51% 7.79% 7.96% 8.41% - 7.02% 14.11% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 99,781 92,569 92,510 85,758 83,052 78,826 72,215 23.98%
NOSH 665,208 661,212 660,789 659,682 660,196 656,885 656,507 0.87%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 25.57% 25.74% 26.28% 25.84% 26.61% 27.21% 27.15% -
ROE 16.77% 18.29% 17.91% 18.29% 19.07% 20.80% 22.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.84 9.95 9.54 9.20 9.01 9.17 9.14 5.02%
EPS 2.52 2.56 2.51 2.38 2.40 2.50 2.48 1.06%
DPS 1.70 0.20 0.20 0.20 0.00 0.18 0.35 185.98%
NAPS 0.15 0.14 0.14 0.13 0.1258 0.12 0.11 22.90%
Adjusted Per Share Value based on latest NOSH - 659,682
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.05 8.09 7.75 7.46 7.32 7.41 7.38 5.94%
EPS 2.06 2.08 2.04 1.93 1.95 2.02 2.00 1.98%
DPS 1.39 0.16 0.16 0.16 0.00 0.14 0.28 190.15%
NAPS 0.1227 0.1138 0.1137 0.1054 0.1021 0.0969 0.0888 23.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.20 0.14 0.11 0.10 0.12 0.14 -
P/RPS 2.24 2.01 1.47 1.20 1.11 1.31 1.53 28.84%
P/EPS 8.74 7.81 5.58 4.63 4.17 4.81 5.64 33.80%
EY 11.44 12.80 17.91 21.62 23.99 20.80 17.72 -25.24%
DY 7.73 1.00 1.43 1.82 0.00 1.46 2.50 111.80%
P/NAPS 1.47 1.43 1.00 0.85 0.79 1.00 1.27 10.21%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 26/08/09 20/05/09 26/02/09 28/11/08 25/08/08 -
Price 0.22 0.19 0.14 0.14 0.10 0.09 0.11 -
P/RPS 2.24 1.91 1.47 1.52 1.11 0.98 1.20 51.43%
P/EPS 8.74 7.42 5.58 5.89 4.17 3.61 4.43 57.10%
EY 11.44 13.48 17.91 16.98 23.99 27.74 22.56 -36.33%
DY 7.73 1.05 1.43 1.43 0.00 1.95 3.18 80.49%
P/NAPS 1.47 1.36 1.00 1.08 0.79 0.75 1.00 29.19%

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