[EFORCE] QoQ TTM Result on 31-Mar-2022

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- -7.73%
YoY- -10.64%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 30,061 31,680 34,627 36,523 37,312 37,514 36,462 -12.04%
PBT 11,688 12,863 15,120 16,360 17,462 18,280 17,425 -23.31%
Tax -3,090 -4,192 -4,565 -4,799 -4,818 -3,865 -4,017 -16.00%
NP 8,598 8,671 10,555 11,561 12,644 14,415 13,408 -25.57%
-
NP to SH 8,932 8,947 10,758 11,681 12,659 14,430 13,408 -23.66%
-
Tax Rate 26.44% 32.59% 30.19% 29.33% 27.59% 21.14% 23.05% -
Total Cost 21,463 23,009 24,072 24,962 24,668 23,099 23,054 -4.64%
-
Net Worth 106,281 106,281 106,281 106,281 100,688 95,094 95,094 7.67%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 2,796 5,593 5,593 5,593 5,593 5,609 5,688 -37.63%
Div Payout % 31.31% 62.52% 52.00% 47.89% 44.19% 38.87% 42.42% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 106,281 106,281 106,281 106,281 100,688 95,094 95,094 7.67%
NOSH 615,378 615,378 615,378 615,378 615,378 615,378 615,378 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 28.60% 27.37% 30.48% 31.65% 33.89% 38.43% 36.77% -
ROE 8.40% 8.42% 10.12% 10.99% 12.57% 15.17% 14.10% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.37 5.66 6.19 6.53 6.67 6.71 6.52 -12.10%
EPS 1.60 1.60 1.92 2.09 2.26 2.58 2.40 -23.62%
DPS 0.50 1.00 1.00 1.00 1.00 1.00 1.02 -37.74%
NAPS 0.19 0.19 0.19 0.19 0.18 0.17 0.17 7.67%
Adjusted Per Share Value based on latest NOSH - 615,378
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.90 5.17 5.65 5.96 6.08 6.12 5.95 -12.10%
EPS 1.46 1.46 1.75 1.90 2.06 2.35 2.19 -23.62%
DPS 0.46 0.91 0.91 0.91 0.91 0.91 0.93 -37.37%
NAPS 0.1733 0.1733 0.1733 0.1733 0.1642 0.1551 0.1551 7.65%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.405 0.405 0.43 0.505 0.595 0.505 0.55 -
P/RPS 7.54 7.15 6.95 7.73 8.92 7.53 8.44 -7.22%
P/EPS 25.36 25.32 22.36 24.18 26.29 19.58 22.95 6.86%
EY 3.94 3.95 4.47 4.14 3.80 5.11 4.36 -6.51%
DY 1.23 2.47 2.33 1.98 1.68 1.98 1.85 -23.76%
P/NAPS 2.13 2.13 2.26 2.66 3.31 2.97 3.24 -24.33%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 25/08/22 25/05/22 22/02/22 25/11/21 30/08/21 -
Price 0.36 0.41 0.425 0.455 0.55 0.61 0.535 -
P/RPS 6.70 7.24 6.87 6.97 8.25 9.10 8.21 -12.63%
P/EPS 22.55 25.63 22.10 21.79 24.30 23.65 22.32 0.68%
EY 4.44 3.90 4.53 4.59 4.11 4.23 4.48 -0.59%
DY 1.39 2.44 2.35 2.20 1.82 1.64 1.90 -18.76%
P/NAPS 1.89 2.16 2.24 2.39 3.06 3.59 3.15 -28.79%

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