[EFORCE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 29.83%
YoY- -25.7%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 19,804 15,406 13,420 11,668 13,352 9,860 5,684 23.10%
PBT 8,162 6,326 5,974 5,396 7,472 4,700 2,160 24.77%
Tax -68 -78 -68 -132 -266 -34 -72 -0.94%
NP 8,094 6,248 5,906 5,264 7,206 4,666 2,088 25.30%
-
NP to SH 8,184 6,248 5,906 5,354 7,206 4,666 2,088 25.54%
-
Tax Rate 0.83% 1.23% 1.14% 2.45% 3.56% 0.72% 3.33% -
Total Cost 11,710 9,158 7,514 6,404 6,146 5,194 3,596 21.72%
-
Net Worth 39,266 37,239 33,381 25,437 22,972 16,778 14,345 18.25%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,266 4,137 2,567 - - - - -
Div Payout % 101.01% 66.23% 43.48% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 39,266 37,239 33,381 25,437 22,972 16,778 14,345 18.25%
NOSH 206,666 206,887 128,391 121,131 120,906 79,897 79,694 17.19%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 40.87% 40.56% 44.01% 45.11% 53.97% 47.32% 36.73% -
ROE 20.84% 16.78% 17.69% 21.05% 31.37% 27.81% 14.56% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.58 7.45 10.45 9.63 11.04 12.34 7.13 5.04%
EPS 3.96 3.02 4.60 4.42 5.96 5.84 2.62 7.12%
DPS 4.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.26 0.21 0.19 0.21 0.18 0.90%
Adjusted Per Share Value based on latest NOSH - 121,029
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.25 2.53 2.20 1.91 2.19 1.62 0.93 23.16%
EPS 1.34 1.02 0.97 0.88 1.18 0.77 0.34 25.65%
DPS 1.36 0.68 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.0644 0.0611 0.0547 0.0417 0.0377 0.0275 0.0235 18.27%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.30 0.31 0.68 0.25 0.26 0.65 0.37 -
P/RPS 3.13 4.16 6.51 2.60 2.35 5.27 5.19 -8.07%
P/EPS 7.58 10.26 14.78 5.66 4.36 11.13 14.12 -9.84%
EY 13.20 9.74 6.76 17.68 22.92 8.98 7.08 10.92%
DY 13.33 6.45 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.72 2.62 1.19 1.37 3.10 2.06 -4.32%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 24/08/11 23/08/10 24/08/09 26/08/08 24/08/07 29/08/06 -
Price 0.31 0.25 0.50 0.28 0.25 0.66 0.40 -
P/RPS 3.24 3.36 4.78 2.91 2.26 5.35 5.61 -8.73%
P/EPS 7.83 8.28 10.87 6.33 4.19 11.30 15.27 -10.52%
EY 12.77 12.08 9.20 15.79 23.84 8.85 6.55 11.75%
DY 12.90 8.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.39 1.92 1.33 1.32 3.14 2.22 -5.01%

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