[EFORCE] YoY Cumulative 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- 94.63%
YoY- 5.28%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 11,797 12,087 12,618 11,642 10,352 9,902 7,703 7.35%
PBT 4,546 3,612 5,166 5,533 5,163 4,081 3,163 6.22%
Tax -1,025 -964 -1,304 -1,312 -1,283 -34 -39 72.34%
NP 3,521 2,648 3,862 4,221 3,880 4,047 3,124 2.01%
-
NP to SH 3,521 2,793 3,952 4,128 3,921 4,092 3,124 2.01%
-
Tax Rate 22.55% 26.69% 25.24% 23.71% 24.85% 0.83% 1.23% -
Total Cost 8,276 9,439 8,756 7,421 6,472 5,855 4,579 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 10,343 4,135 4,135 3,101 3,101 4,133 2,068 30.74%
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 7.74% 6.43% 9.10% 10.51% 9.48% 10.42% 8.39% -
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 2.85 5.85 6.10 5.63 5.01 4.79 3.72 -4.33%
EPS 0.85 1.35 1.91 2.00 1.90 1.98 1.51 -9.12%
DPS 2.50 2.00 2.00 1.50 1.50 2.00 1.00 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 1.93 1.98 2.07 1.91 1.70 1.62 1.26 7.35%
EPS 0.58 0.46 0.65 0.68 0.64 0.67 0.51 2.16%
DPS 1.70 0.68 0.68 0.51 0.51 0.68 0.34 30.73%
NAPS 0.0746 0.0712 0.0712 0.0644 0.0678 0.0644 0.0611 3.37%
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 42.79 28.91 9.91 15.98 6.99 6.26 8.33 31.32%
P/EPS 143.36 125.11 31.65 45.08 18.46 15.15 20.53 38.21%
EY 0.70 0.80 3.16 2.22 5.42 6.60 4.87 -27.60%
DY 2.05 1.18 3.31 1.67 4.29 6.67 3.23 -7.29%
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 41.38 25.83 10.16 12.97 6.89 6.47 6.71 35.38%
P/EPS 138.65 111.79 32.44 36.57 18.19 15.66 16.56 42.45%
EY 0.72 0.89 3.08 2.73 5.50 6.39 6.04 -29.82%
DY 2.12 1.32 3.23 2.05 4.35 6.45 4.00 -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