[EFFICEN] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.27%
YoY- 31.7%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 62,338 65,782 60,264 51,891 38,476 29,158 17,538 23.52%
PBT 15,860 18,327 18,464 16,393 12,617 8,398 4,407 23.78%
Tax -1,411 -1,398 -2,067 -2,059 -1,733 -1,621 -1,141 3.60%
NP 14,449 16,929 16,397 14,334 10,884 6,777 3,266 28.11%
-
NP to SH 14,449 16,929 16,397 14,334 10,884 6,777 3,266 28.11%
-
Tax Rate 8.90% 7.63% 11.19% 12.56% 13.74% 19.30% 25.89% -
Total Cost 47,889 48,853 43,867 37,557 27,592 22,381 14,272 22.34%
-
Net Worth 97,760 92,569 78,826 65,529 45,225 0 11,719 42.38%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 10,955 1,319 1,151 1,146 1,055 1,197 - -
Div Payout % 75.82% 7.79% 7.02% 8.00% 9.70% 17.67% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 97,760 92,569 78,826 65,529 45,225 0 11,719 42.38%
NOSH 651,739 661,212 656,885 327,647 301,505 119,743 90,151 39.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.18% 25.74% 27.21% 27.62% 28.29% 23.24% 18.62% -
ROE 14.78% 18.29% 20.80% 21.87% 24.07% 0.00% 27.87% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 9.56 9.95 9.17 15.84 12.76 24.35 19.45 -11.15%
EPS 2.22 2.56 2.50 4.37 3.61 5.66 3.62 -7.82%
DPS 1.68 0.20 0.18 0.35 0.35 1.00 0.00 -
NAPS 0.15 0.14 0.12 0.20 0.15 0.00 0.13 2.41%
Adjusted Per Share Value based on latest NOSH - 327,647
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.66 8.09 7.41 6.38 4.73 3.59 2.16 23.47%
EPS 1.78 2.08 2.02 1.76 1.34 0.83 0.40 28.23%
DPS 1.35 0.16 0.14 0.14 0.13 0.15 0.00 -
NAPS 0.1202 0.1138 0.0969 0.0806 0.0556 0.00 0.0144 42.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.18 0.20 0.12 0.48 0.40 0.23 0.00 -
P/RPS 1.88 2.01 1.31 3.03 3.13 0.94 0.00 -
P/EPS 8.12 7.81 4.81 10.97 11.08 4.06 0.00 -
EY 12.32 12.80 20.80 9.11 9.02 24.61 0.00 -
DY 9.34 1.00 1.46 0.73 0.87 4.35 0.00 -
P/NAPS 1.20 1.43 1.00 2.40 2.67 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 28/11/08 28/11/07 22/11/06 - - -
Price 0.18 0.19 0.09 0.48 0.40 0.00 0.00 -
P/RPS 1.88 1.91 0.98 3.03 3.13 0.00 0.00 -
P/EPS 8.12 7.42 3.61 10.97 11.08 0.00 0.00 -
EY 12.32 13.48 27.74 9.11 9.02 0.00 0.00 -
DY 9.34 1.05 1.95 0.73 0.87 0.00 0.00 -
P/NAPS 1.20 1.36 0.75 2.40 2.67 0.00 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