[EFORCE] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 103.0%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 24,884 27,192 23,276 23,812 19,596 14,072 12,864 11.61%
PBT 8,872 11,364 11,376 14,184 8,144 6,464 5,588 8.00%
Tax -2,452 -2,900 -2,760 -3,536 -80 -92 -60 85.48%
NP 6,420 8,464 8,616 10,648 8,064 6,372 5,528 2.52%
-
NP to SH 6,964 8,712 8,484 10,680 8,096 6,372 5,528 3.92%
-
Tax Rate 27.64% 25.52% 24.26% 24.93% 0.98% 1.42% 1.07% -
Total Cost 18,464 18,728 14,660 13,164 11,532 7,700 7,336 16.61%
-
Net Worth 43,421 43,421 37,218 43,421 39,240 37,238 30,152 6.26%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 8,270 8,270 12,406 - - - - -
Div Payout % 118.76% 94.93% 146.23% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 43,421 43,421 37,218 43,421 39,240 37,238 30,152 6.26%
NOSH 206,768 206,768 206,768 206,768 206,530 206,883 125,636 8.64%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 25.80% 31.13% 37.02% 44.72% 41.15% 45.28% 42.97% -
ROE 16.04% 20.06% 22.80% 24.60% 20.63% 17.11% 18.33% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.03 13.15 11.26 11.52 9.49 6.80 10.24 2.71%
EPS 3.36 4.20 4.12 5.16 3.92 3.08 4.40 -4.39%
DPS 4.00 4.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.18 0.21 0.19 0.18 0.24 -2.19%
Adjusted Per Share Value based on latest NOSH - 206,768
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.08 4.46 3.82 3.90 3.21 2.31 2.11 11.60%
EPS 1.14 1.43 1.39 1.75 1.33 1.04 0.91 3.82%
DPS 1.36 1.36 2.03 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0712 0.061 0.0712 0.0643 0.0611 0.0494 6.27%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.945 0.61 0.655 0.245 0.32 0.35 0.52 -
P/RPS 7.85 4.64 5.82 2.13 3.37 5.15 5.08 7.51%
P/EPS 28.06 14.48 15.96 4.74 8.16 11.36 11.82 15.48%
EY 3.56 6.91 6.26 21.08 12.25 8.80 8.46 -13.42%
DY 4.23 6.56 9.16 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 2.90 3.64 1.17 1.68 1.94 2.17 12.91%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 26/05/15 29/05/14 30/05/13 25/05/12 26/05/11 26/05/10 -
Price 1.69 0.66 0.76 0.29 0.29 0.32 0.63 -
P/RPS 14.04 5.02 6.75 2.52 3.06 4.70 6.15 14.73%
P/EPS 50.18 15.66 18.52 5.61 7.40 10.39 14.32 23.22%
EY 1.99 6.38 5.40 17.81 13.52 9.63 6.98 -18.85%
DY 2.37 6.06 7.89 0.00 0.00 0.00 0.00 -
P/NAPS 8.05 3.14 4.22 1.38 1.53 1.78 2.63 20.47%

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