[EFORCE] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 13.11%
YoY- 13.39%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 30,278 38,184 25,376 25,032 23,208 23,180 24,884 3.06%
PBT 11,729 20,252 9,108 9,388 8,292 8,528 8,872 4.38%
Tax -2,941 -4,216 -2,072 -1,900 -1,688 -1,900 -2,452 2.83%
NP 8,788 16,036 7,036 7,488 6,604 6,628 6,420 4.94%
-
NP to SH 9,156 16,036 7,036 7,488 6,604 6,628 6,964 4.29%
-
Tax Rate 25.07% 20.82% 22.75% 20.24% 20.36% 22.28% 27.64% -
Total Cost 21,490 22,148 18,340 17,544 16,604 16,552 18,464 2.36%
-
Net Worth 106,281 95,094 92,528 49,796 49,731 45,510 43,421 14.75%
Dividend
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 3,729 - - - - 8,274 8,270 -11.52%
Div Payout % 40.73% - - - - 124.84% 118.76% -
Equity
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 106,281 95,094 92,528 49,796 49,731 45,510 43,421 14.75%
NOSH 615,378 615,378 615,378 414,974 414,431 206,865 206,768 18.25%
Ratio Analysis
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 29.02% 42.00% 27.73% 29.91% 28.46% 28.59% 25.80% -
ROE 8.61% 16.86% 7.60% 15.04% 13.28% 14.56% 16.04% -
Per Share
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 5.41 6.83 4.39 6.03 5.60 11.21 12.03 -11.56%
EPS 1.64 2.88 1.20 1.80 1.60 3.20 3.36 -10.44%
DPS 0.67 0.00 0.00 0.00 0.00 4.00 4.00 -24.02%
NAPS 0.19 0.17 0.16 0.12 0.12 0.22 0.21 -1.52%
Adjusted Per Share Value based on latest NOSH - 414,974
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 4.96 6.26 4.16 4.10 3.81 3.80 4.08 3.04%
EPS 1.50 2.63 1.15 1.23 1.08 1.09 1.14 4.30%
DPS 0.61 0.00 0.00 0.00 0.00 1.36 1.36 -11.59%
NAPS 0.1743 0.1559 0.1517 0.0817 0.0815 0.0746 0.0712 14.75%
Price Multiplier on Financial Quarter End Date
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.405 0.46 0.29 0.46 1.08 1.66 0.945 -
P/RPS 7.48 6.74 6.61 7.63 19.29 14.81 7.85 -0.73%
P/EPS 24.74 16.05 23.84 25.49 67.78 51.81 28.06 -1.91%
EY 4.04 6.23 4.20 3.92 1.48 1.93 3.56 1.96%
DY 1.65 0.00 0.00 0.00 0.00 2.41 4.23 -13.47%
P/NAPS 2.13 2.71 1.81 3.83 9.00 7.55 4.50 -10.86%
Price Multiplier on Announcement Date
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 29/11/22 21/05/21 24/06/20 30/05/19 31/05/18 19/05/17 31/05/16 -
Price 0.41 0.66 0.455 0.40 0.425 2.34 1.69 -
P/RPS 7.57 9.67 10.37 6.63 7.59 20.88 14.04 -9.06%
P/EPS 25.05 23.02 37.40 22.17 26.67 73.03 50.18 -10.13%
EY 3.99 4.34 2.67 4.51 3.75 1.37 1.99 11.28%
DY 1.63 0.00 0.00 0.00 0.00 1.71 2.37 -5.59%
P/NAPS 2.16 3.88 2.84 3.33 3.54 10.64 8.05 -18.31%

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