[EFORCE] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
19-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -2.69%
YoY- 5.28%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 23,594 24,174 25,236 23,284 20,704 19,804 15,406 7.35%
PBT 9,092 7,224 10,332 11,066 10,326 8,162 6,326 6.22%
Tax -2,050 -1,928 -2,608 -2,624 -2,566 -68 -78 72.34%
NP 7,042 5,296 7,724 8,442 7,760 8,094 6,248 2.01%
-
NP to SH 7,042 5,586 7,904 8,256 7,842 8,184 6,248 2.01%
-
Tax Rate 22.55% 26.69% 25.24% 23.71% 24.85% 0.83% 1.23% -
Total Cost 16,552 18,878 17,512 14,842 12,944 11,710 9,158 10.35%
-
Net Worth 45,510 43,421 43,421 39,285 41,353 39,266 37,239 3.39%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 20,686 8,270 8,270 6,203 6,203 8,266 4,137 30.73%
Div Payout % 293.76% 148.06% 104.64% 75.13% 79.10% 101.01% 66.23% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 45,510 43,421 43,421 39,285 41,353 39,266 37,239 3.39%
NOSH 413,731 206,768 206,768 206,768 206,768 206,666 206,887 12.23%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 29.85% 21.91% 30.61% 36.26% 37.48% 40.87% 40.56% -
ROE 15.47% 12.86% 18.20% 21.02% 18.96% 20.84% 16.78% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.70 11.69 12.20 11.26 10.01 9.58 7.45 -4.36%
EPS 1.70 2.70 3.82 4.00 3.80 3.96 3.02 -9.12%
DPS 5.00 4.00 4.00 3.00 3.00 4.00 2.00 16.48%
NAPS 0.11 0.21 0.21 0.19 0.20 0.19 0.18 -7.87%
Adjusted Per Share Value based on latest NOSH - 206,768
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.85 3.94 4.12 3.80 3.38 3.23 2.51 7.38%
EPS 1.15 0.91 1.29 1.35 1.28 1.33 1.02 2.01%
DPS 3.37 1.35 1.35 1.01 1.01 1.35 0.67 30.86%
NAPS 0.0742 0.0708 0.0708 0.0641 0.0674 0.064 0.0607 3.40%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.22 1.69 0.605 0.90 0.35 0.30 0.31 -
P/RPS 21.39 14.46 4.96 7.99 3.50 3.13 4.16 31.34%
P/EPS 71.68 62.56 15.83 22.54 9.23 7.58 10.26 38.22%
EY 1.40 1.60 6.32 4.44 10.84 13.20 9.74 -27.60%
DY 4.10 2.37 6.61 3.33 8.57 13.33 6.45 -7.26%
P/NAPS 11.09 8.05 2.88 4.74 1.75 1.58 1.72 36.38%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 26/08/16 20/08/15 19/09/14 02/09/13 17/08/12 24/08/11 -
Price 1.18 1.51 0.62 0.73 0.345 0.31 0.25 -
P/RPS 20.69 12.92 5.08 6.48 3.45 3.24 3.36 35.34%
P/EPS 69.33 55.89 16.22 18.28 9.10 7.83 8.28 42.45%
EY 1.44 1.79 6.17 5.47 10.99 12.77 12.08 -29.82%
DY 4.24 2.65 6.45 4.11 8.70 12.90 8.00 -10.03%
P/NAPS 10.73 7.19 2.95 3.84 1.73 1.63 1.39 40.53%

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