[EFFICEN] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1.29%
YoY- 8.06%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 58,751 62,338 64,797 64,517 65,454 65,782 63,067 -4.60%
PBT 13,615 15,860 17,503 18,966 18,600 18,327 17,978 -16.87%
Tax -1,148 -1,411 -1,688 -2,015 -1,865 -1,398 -1,406 -12.60%
NP 12,467 14,449 15,815 16,951 16,735 16,929 16,572 -17.24%
-
NP to SH 12,467 14,449 15,815 16,951 16,735 16,929 16,572 -17.24%
-
Tax Rate 8.43% 8.90% 9.64% 10.62% 10.03% 7.63% 7.82% -
Total Cost 46,284 47,889 48,982 47,566 48,719 48,853 46,495 -0.30%
-
Net Worth 98,181 97,760 98,796 92,739 99,781 92,569 92,510 4.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 977 10,955 9,978 9,978 11,297 1,319 1,319 -18.08%
Div Payout % 7.84% 75.82% 63.09% 58.86% 67.51% 7.79% 7.96% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 98,181 97,760 98,796 92,739 99,781 92,569 92,510 4.03%
NOSH 654,545 651,739 658,644 662,424 665,208 661,212 660,789 -0.62%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.22% 23.18% 24.41% 26.27% 25.57% 25.74% 26.28% -
ROE 12.70% 14.78% 16.01% 18.28% 16.77% 18.29% 17.91% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.98 9.56 9.84 9.74 9.84 9.95 9.54 -3.94%
EPS 1.90 2.22 2.40 2.56 2.52 2.56 2.51 -16.89%
DPS 0.15 1.68 1.50 1.50 1.70 0.20 0.20 -17.40%
NAPS 0.15 0.15 0.15 0.14 0.15 0.14 0.14 4.69%
Adjusted Per Share Value based on latest NOSH - 662,424
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.22 7.66 7.97 7.93 8.05 8.09 7.75 -4.60%
EPS 1.53 1.78 1.94 2.08 2.06 2.08 2.04 -17.40%
DPS 0.12 1.35 1.23 1.23 1.39 0.16 0.16 -17.40%
NAPS 0.1207 0.1202 0.1215 0.114 0.1227 0.1138 0.1137 4.05%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.18 0.18 0.19 0.20 0.22 0.20 0.14 -
P/RPS 2.01 1.88 1.93 2.05 2.24 2.01 1.47 23.12%
P/EPS 9.45 8.12 7.91 7.82 8.74 7.81 5.58 41.94%
EY 10.58 12.32 12.64 12.79 11.44 12.80 17.91 -29.52%
DY 0.83 9.34 7.89 7.50 7.73 1.00 1.43 -30.34%
P/NAPS 1.20 1.20 1.27 1.43 1.47 1.43 1.00 12.88%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 24/08/10 19/05/10 24/02/10 30/11/09 26/08/09 -
Price 0.17 0.18 0.19 0.19 0.22 0.19 0.14 -
P/RPS 1.89 1.88 1.93 1.95 2.24 1.91 1.47 18.18%
P/EPS 8.93 8.12 7.91 7.42 8.74 7.42 5.58 36.70%
EY 11.20 12.32 12.64 13.47 11.44 13.48 17.91 -26.80%
DY 0.88 9.34 7.89 7.89 7.73 1.05 1.43 -27.58%
P/NAPS 1.13 1.20 1.27 1.36 1.47 1.36 1.00 8.46%

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