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

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.69%
YoY- 53.75%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE'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 13,382 13,425 12,994 12,710 12,118 10,964 10,643 16.44%
PBT 5,436 6,494 6,473 6,511 6,184 4,849 4,407 14.97%
Tax -73 -52 -67 -59 -99 -162 -167 -42.31%
NP 5,363 6,442 6,406 6,452 6,085 4,687 4,240 16.90%
-
NP to SH 5,363 6,472 6,447 6,522 6,171 4,745 4,289 16.01%
-
Tax Rate 1.34% 0.80% 1.04% 0.91% 1.60% 3.34% 3.79% -
Total Cost 8,019 6,983 6,588 6,258 6,033 6,277 6,403 16.13%
-
Net Worth 33,320 27,504 34,038 30,152 28,267 19,483 25,416 19.72%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,269 1,309 1,309 - - 1,202 1,202 94.48%
Div Payout % 60.96% 20.23% 20.31% - - 25.33% 28.03% -
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 33,320 27,504 34,038 30,152 28,267 19,483 25,416 19.72%
NOSH 196,000 152,800 130,916 125,636 122,901 92,777 121,029 37.78%
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 40.08% 47.99% 49.30% 50.76% 50.21% 42.75% 39.84% -
ROE 16.10% 23.53% 18.94% 21.63% 21.83% 24.35% 16.88% -
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 6.83 8.79 9.93 10.12 9.86 11.82 8.79 -15.44%
EPS 2.74 4.24 4.92 5.19 5.02 5.11 3.54 -15.65%
DPS 1.67 0.86 1.00 0.00 0.00 1.30 1.00 40.62%
NAPS 0.17 0.18 0.26 0.24 0.23 0.21 0.21 -13.10%
Adjusted Per Share Value based on latest NOSH - 125,636
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.19 2.20 2.13 2.08 1.99 1.80 1.75 16.08%
EPS 0.88 1.06 1.06 1.07 1.01 0.78 0.70 16.43%
DPS 0.54 0.21 0.21 0.00 0.00 0.20 0.20 93.54%
NAPS 0.0546 0.0451 0.0558 0.0494 0.0463 0.0319 0.0417 19.62%
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 0.41 0.46 0.68 0.52 0.33 0.30 0.25 -
P/RPS 6.01 5.24 6.85 5.14 3.35 2.54 2.84 64.60%
P/EPS 14.98 10.86 13.81 10.02 6.57 5.87 7.05 65.05%
EY 6.67 9.21 7.24 9.98 15.22 17.05 14.18 -39.43%
DY 4.07 1.86 1.47 0.00 0.00 4.32 4.00 1.16%
P/NAPS 2.41 2.56 2.62 2.17 1.43 1.43 1.19 59.86%
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 17/03/11 26/11/10 23/08/10 26/05/10 23/02/10 23/11/09 24/08/09 -
Price 0.365 0.48 0.50 0.63 0.42 0.37 0.28 -
P/RPS 5.35 5.46 5.04 6.23 4.26 3.13 3.18 41.32%
P/EPS 13.34 11.33 10.15 12.14 8.36 7.23 7.90 41.66%
EY 7.50 8.82 9.85 8.24 11.96 13.82 12.66 -29.39%
DY 4.57 1.78 2.00 0.00 0.00 3.50 3.57 17.84%
P/NAPS 2.15 2.67 1.92 2.63 1.83 1.76 1.33 37.61%

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