[EFORCE] QoQ TTM Result on 30-Sep-2024 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -2.05%
YoY- 18.05%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 29,157 29,021 27,878 27,878 27,898 27,667 28,332 1.92%
PBT 11,093 11,279 9,936 9,940 10,392 9,827 10,614 2.97%
Tax -2,357 -2,360 -2,694 -2,768 -3,050 -2,837 -2,781 -10.41%
NP 8,736 8,919 7,242 7,172 7,342 6,990 7,833 7.52%
-
NP to SH 8,736 8,919 7,242 7,172 7,400 7,136 8,062 5.48%
-
Tax Rate 21.25% 20.92% 27.11% 27.85% 29.35% 28.87% 26.20% -
Total Cost 20,421 20,102 20,636 20,706 20,556 20,677 20,499 -0.25%
-
Net Worth 128,777 128,074 115,279 100,688 100,688 106,281 111,875 9.80%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 3,049 3,049 2,796 5,593 5,593 8,390 5,593 -33.19%
Div Payout % 34.91% 34.19% 38.62% 77.99% 75.59% 117.58% 69.38% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 128,777 128,074 115,279 100,688 100,688 106,281 111,875 9.80%
NOSH 613,225 609,878 609,878 615,378 615,378 615,378 615,378 -0.23%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 29.96% 30.73% 25.98% 25.73% 26.32% 25.26% 27.65% -
ROE 6.78% 6.96% 6.28% 7.12% 7.35% 6.71% 7.21% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.75 4.76 4.84 4.98 4.99 4.95 5.06 -4.11%
EPS 1.42 1.46 1.26 1.28 1.32 1.28 1.44 -0.92%
DPS 0.50 0.50 0.49 1.00 1.00 1.50 1.00 -36.92%
NAPS 0.21 0.21 0.20 0.18 0.18 0.19 0.20 3.29%
Adjusted Per Share Value based on latest NOSH - 613,225
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.75 4.73 4.55 4.55 4.55 4.51 4.62 1.86%
EPS 1.42 1.45 1.18 1.17 1.21 1.16 1.31 5.50%
DPS 0.50 0.50 0.46 0.91 0.91 1.37 0.91 -32.84%
NAPS 0.21 0.2089 0.188 0.1642 0.1642 0.1733 0.1824 9.82%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.295 0.36 0.355 0.385 0.385 0.435 0.355 -
P/RPS 6.20 7.57 7.34 7.73 7.72 8.79 7.01 -7.83%
P/EPS 20.71 24.62 28.25 30.03 29.10 34.10 24.63 -10.88%
EY 4.83 4.06 3.54 3.33 3.44 2.93 4.06 12.23%
DY 1.69 1.39 1.37 2.60 2.60 3.45 2.82 -28.85%
P/NAPS 1.40 1.71 1.78 2.14 2.14 2.29 1.78 -14.75%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 30/08/24 28/05/24 20/02/24 28/11/23 30/08/23 22/05/23 -
Price 0.29 0.305 0.38 0.37 0.40 0.375 0.36 -
P/RPS 6.10 6.41 7.86 7.42 8.02 7.58 7.11 -9.68%
P/EPS 20.36 20.86 30.24 28.86 30.24 29.40 24.98 -12.71%
EY 4.91 4.79 3.31 3.47 3.31 3.40 4.00 14.60%
DY 1.71 1.64 1.28 2.70 2.50 4.00 2.78 -27.60%
P/NAPS 1.38 1.45 1.90 2.06 2.22 1.97 1.80 -16.19%

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