[EFORCE] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -9.27%
YoY- -4.26%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 23,698 23,594 24,174 25,236 23,284 20,704 19,804 3.03%
PBT 8,980 9,092 7,224 10,332 11,066 10,326 8,162 1.60%
Tax -1,872 -2,050 -1,928 -2,608 -2,624 -2,566 -68 73.72%
NP 7,108 7,042 5,296 7,724 8,442 7,760 8,094 -2.14%
-
NP to SH 7,108 7,042 5,586 7,904 8,256 7,842 8,184 -2.32%
-
Tax Rate 20.85% 22.55% 26.69% 25.24% 23.71% 24.85% 0.83% -
Total Cost 16,590 16,552 18,878 17,512 14,842 12,944 11,710 5.97%
-
Net Worth 49,737 45,510 43,421 43,421 39,285 41,353 39,266 4.01%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 20,686 8,270 8,270 6,203 6,203 8,266 -
Div Payout % - 293.76% 148.06% 104.64% 75.13% 79.10% 101.01% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 49,737 45,510 43,421 43,421 39,285 41,353 39,266 4.01%
NOSH 414,481 413,731 206,768 206,768 206,768 206,768 206,666 12.29%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 29.99% 29.85% 21.91% 30.61% 36.26% 37.48% 40.87% -
ROE 14.29% 15.47% 12.86% 18.20% 21.02% 18.96% 20.84% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.72 5.70 11.69 12.20 11.26 10.01 9.58 -8.23%
EPS 1.72 1.70 2.70 3.82 4.00 3.80 3.96 -12.97%
DPS 0.00 5.00 4.00 4.00 3.00 3.00 4.00 -
NAPS 0.12 0.11 0.21 0.21 0.19 0.20 0.19 -7.36%
Adjusted Per Share Value based on latest NOSH - 206,768
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.86 3.85 3.94 4.12 3.80 3.38 3.23 3.01%
EPS 1.16 1.15 0.91 1.29 1.35 1.28 1.33 -2.25%
DPS 0.00 3.37 1.35 1.35 1.01 1.01 1.35 -
NAPS 0.0811 0.0742 0.0708 0.0708 0.0641 0.0674 0.064 4.02%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.42 1.22 1.69 0.605 0.90 0.35 0.30 -
P/RPS 7.35 21.39 14.46 4.96 7.99 3.50 3.13 15.28%
P/EPS 24.49 71.68 62.56 15.83 22.54 9.23 7.58 21.57%
EY 4.08 1.40 1.60 6.32 4.44 10.84 13.20 -17.76%
DY 0.00 4.10 2.37 6.61 3.33 8.57 13.33 -
P/NAPS 3.50 11.09 8.05 2.88 4.74 1.75 1.58 14.16%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 25/08/17 26/08/16 20/08/15 19/09/14 02/09/13 17/08/12 -
Price 0.635 1.18 1.51 0.62 0.73 0.345 0.31 -
P/RPS 11.11 20.69 12.92 5.08 6.48 3.45 3.24 22.78%
P/EPS 37.03 69.33 55.89 16.22 18.28 9.10 7.83 29.54%
EY 2.70 1.44 1.79 6.17 5.47 10.99 12.77 -22.80%
DY 0.00 4.24 2.65 6.45 4.11 8.70 12.90 -
P/NAPS 5.29 10.73 7.19 2.95 3.84 1.73 1.63 21.66%

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