[EFFICEN] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 5.65%
YoY- 1.74%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 47,012 53,829 64,797 63,067 59,987 47,696 36,553 4.27%
PBT 4,566 9,905 17,503 17,978 18,364 15,309 11,876 -14.71%
Tax -729 -1,418 -1,688 -1,406 -2,075 -2,070 -1,928 -14.95%
NP 3,837 8,487 15,815 16,572 16,289 13,239 9,948 -14.66%
-
NP to SH 3,837 8,487 15,815 16,572 16,289 13,239 9,948 -14.66%
-
Tax Rate 15.97% 14.32% 9.64% 7.82% 11.30% 13.52% 16.23% -
Total Cost 43,175 45,342 48,982 46,495 43,698 34,457 26,605 8.39%
-
Net Worth 114,683 105,849 98,796 92,510 72,215 62,362 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,091 977 9,978 1,319 2,298 1,055 1,197 9.73%
Div Payout % 54.51% 11.52% 63.09% 7.96% 14.11% 7.97% 12.04% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 114,683 105,849 98,796 92,510 72,215 62,362 0 -
NOSH 709,130 661,562 658,644 660,789 656,507 328,224 120,185 34.38%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.16% 15.77% 24.41% 26.28% 27.15% 27.76% 27.22% -
ROE 3.35% 8.02% 16.01% 17.91% 22.56% 21.23% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.56 8.14 9.84 9.54 9.14 14.53 30.41 -22.53%
EPS 0.54 1.28 2.40 2.51 2.48 4.03 8.28 -36.52%
DPS 0.29 0.15 1.50 0.20 0.35 0.32 1.00 -18.62%
NAPS 0.16 0.16 0.15 0.14 0.11 0.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 660,789
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.78 6.62 7.97 7.75 7.38 5.86 4.49 4.29%
EPS 0.47 1.04 1.94 2.04 2.00 1.63 1.22 -14.68%
DPS 0.26 0.12 1.23 0.16 0.28 0.13 0.15 9.59%
NAPS 0.141 0.1301 0.1215 0.1137 0.0888 0.0767 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.16 0.22 0.19 0.14 0.14 0.50 0.36 -
P/RPS 2.44 2.70 1.93 1.47 1.53 3.44 1.18 12.85%
P/EPS 29.89 17.15 7.91 5.58 5.64 12.40 4.35 37.84%
EY 3.35 5.83 12.64 17.91 17.72 8.07 22.99 -27.43%
DY 1.82 0.68 7.89 1.43 2.50 0.64 2.78 -6.81%
P/NAPS 1.00 1.38 1.27 1.00 1.27 2.63 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 24/08/10 26/08/09 25/08/08 23/08/07 22/08/06 -
Price 0.16 0.18 0.19 0.14 0.11 0.47 0.41 -
P/RPS 2.44 2.21 1.93 1.47 1.20 3.23 1.35 10.35%
P/EPS 29.89 14.03 7.91 5.58 4.43 11.65 4.95 34.90%
EY 3.35 7.13 12.64 17.91 22.56 8.58 20.19 -25.85%
DY 1.82 0.83 7.89 1.43 3.18 0.68 2.44 -4.76%
P/NAPS 1.00 1.13 1.27 1.00 1.00 2.47 0.00 -

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