[EFORCE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 56.14%
YoY- -10.11%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 13,566 11,013 10,106 8,799 9,320 7,784 4,054 22.27%
PBT 5,006 4,712 4,540 4,231 4,826 3,975 1,392 23.75%
Tax -383 -60 -59 -107 -178 -38 -62 35.41%
NP 4,623 4,652 4,481 4,124 4,648 3,937 1,330 23.05%
-
NP to SH 4,665 4,652 4,481 4,180 4,650 3,937 1,330 23.23%
-
Tax Rate 7.65% 1.27% 1.30% 2.53% 3.69% 0.96% 4.45% -
Total Cost 8,943 6,361 5,625 4,675 4,672 3,847 2,724 21.88%
-
Net Worth 39,219 39,311 24,666 25,443 24,218 18,404 15,222 17.06%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,128 2,069 1,370 - 1,816 - 801 31.39%
Div Payout % 88.50% 44.48% 30.58% - 39.06% - 60.24% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 39,219 39,311 24,666 25,443 24,218 18,404 15,222 17.06%
NOSH 206,415 206,902 137,033 121,159 121,093 80,020 80,120 17.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 34.08% 42.24% 44.34% 46.87% 49.87% 50.58% 32.81% -
ROE 11.89% 11.83% 18.17% 16.43% 19.20% 21.39% 8.74% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.57 5.32 7.37 7.26 7.70 9.73 5.06 4.44%
EPS 2.26 2.25 3.27 3.45 3.84 4.92 1.66 5.27%
DPS 2.00 1.00 1.00 0.00 1.50 0.00 1.00 12.23%
NAPS 0.19 0.19 0.18 0.21 0.20 0.23 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 92,777
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.22 1.81 1.66 1.44 1.53 1.28 0.66 22.38%
EPS 0.76 0.76 0.73 0.69 0.76 0.65 0.22 22.92%
DPS 0.68 0.34 0.22 0.00 0.30 0.00 0.13 31.71%
NAPS 0.0643 0.0645 0.0404 0.0417 0.0397 0.0302 0.025 17.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.29 0.34 0.46 0.30 0.22 0.65 0.38 -
P/RPS 4.41 6.39 6.24 4.13 2.86 6.68 7.51 -8.48%
P/EPS 12.83 15.12 14.07 8.70 5.73 13.21 22.89 -9.18%
EY 7.79 6.61 7.11 11.50 17.45 7.57 4.37 10.10%
DY 6.90 2.94 2.17 0.00 6.82 0.00 2.63 17.42%
P/NAPS 1.53 1.79 2.56 1.43 1.10 2.83 2.00 -4.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 25/11/11 26/11/10 23/11/09 25/11/08 26/11/07 29/11/06 -
Price 0.30 0.29 0.48 0.37 0.15 0.43 0.40 -
P/RPS 4.56 5.45 6.51 5.09 1.95 4.42 7.91 -8.76%
P/EPS 13.27 12.90 14.68 10.72 3.91 8.74 24.10 -9.45%
EY 7.53 7.75 6.81 9.32 25.60 11.44 4.15 10.42%
DY 6.67 3.45 2.08 0.00 10.00 0.00 2.50 17.75%
P/NAPS 1.58 1.53 2.67 1.76 0.75 1.87 2.11 -4.70%

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