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

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.66%
YoY- -37.13%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE'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 12,118 10,964 10,643 10,720 11,485 13,419 13,629 -7.51%
PBT 6,184 4,849 4,407 4,452 5,445 6,843 7,378 -11.07%
Tax -99 -162 -167 -231 -234 -286 -262 -47.64%
NP 6,085 4,687 4,240 4,221 5,211 6,557 7,116 -9.88%
-
NP to SH 6,171 4,745 4,289 4,242 5,215 6,559 7,116 -9.03%
-
Tax Rate 1.60% 3.34% 3.79% 5.19% 4.30% 4.18% 3.55% -
Total Cost 6,033 6,277 6,403 6,499 6,274 6,862 6,513 -4.96%
-
Net Worth 28,267 19,483 25,416 24,258 22,840 24,348 23,015 14.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 1,202 1,202 1,202 1,202 - - -
Div Payout % - 25.33% 28.03% 28.34% 23.05% - - -
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 28,267 19,483 25,416 24,258 22,840 24,348 23,015 14.64%
NOSH 122,901 92,777 121,029 121,294 120,212 121,744 121,136 0.96%
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 50.21% 42.75% 39.84% 39.38% 45.37% 48.86% 52.21% -
ROE 21.83% 24.35% 16.88% 17.49% 22.83% 26.94% 30.92% -
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 9.86 11.82 8.79 8.84 9.55 11.02 11.25 -8.39%
EPS 5.02 5.11 3.54 3.50 4.34 5.39 5.87 -9.87%
DPS 0.00 1.30 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.23 0.21 0.21 0.20 0.19 0.20 0.19 13.54%
Adjusted Per Share Value based on latest NOSH - 121,294
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.99 1.80 1.75 1.76 1.88 2.20 2.23 -7.29%
EPS 1.01 0.78 0.70 0.70 0.86 1.08 1.17 -9.31%
DPS 0.00 0.20 0.20 0.20 0.20 0.00 0.00 -
NAPS 0.0463 0.0319 0.0417 0.0398 0.0375 0.0399 0.0377 14.63%
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 0.33 0.30 0.25 0.20 0.14 0.22 0.26 -
P/RPS 3.35 2.54 2.84 2.26 1.47 2.00 2.31 28.03%
P/EPS 6.57 5.87 7.05 5.72 3.23 4.08 4.43 29.95%
EY 15.22 17.05 14.18 17.49 30.99 24.49 22.59 -23.09%
DY 0.00 4.32 4.00 5.00 7.14 0.00 0.00 -
P/NAPS 1.43 1.43 1.19 1.00 0.74 1.10 1.37 2.89%
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 23/02/10 23/11/09 24/08/09 20/05/09 25/02/09 25/11/08 26/08/08 -
Price 0.42 0.37 0.28 0.26 0.14 0.15 0.25 -
P/RPS 4.26 3.13 3.18 2.94 1.47 1.36 2.22 54.23%
P/EPS 8.36 7.23 7.90 7.43 3.23 2.78 4.26 56.55%
EY 11.96 13.82 12.66 13.45 30.99 35.92 23.50 -36.17%
DY 0.00 3.50 3.57 3.85 7.14 0.00 0.00 -
P/NAPS 1.83 1.76 1.33 1.30 0.74 0.75 1.32 24.25%

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