[EFFICEN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1.15%
YoY- 5.68%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 41,943 52,415 58,751 65,454 59,500 56,410 43,012 -0.41%
PBT 5,127 5,771 13,615 18,600 17,488 17,180 14,002 -15.40%
Tax -1,098 -989 -1,148 -1,865 -1,653 -2,057 -1,887 -8.62%
NP 4,029 4,782 12,467 16,735 15,835 15,123 12,115 -16.74%
-
NP to SH 4,029 4,782 12,467 16,735 15,835 15,123 12,115 -16.74%
-
Tax Rate 21.42% 17.14% 8.43% 10.03% 9.45% 11.97% 13.48% -
Total Cost 37,914 47,633 46,284 48,719 43,665 41,287 30,897 3.46%
-
Net Worth 113,460 106,687 98,181 99,781 83,052 69,107 48,152 15.34%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,041 1,049 977 11,297 - 2,298 1,055 -0.22%
Div Payout % 25.85% 21.96% 7.84% 67.51% - 15.20% 8.71% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 113,460 106,687 98,181 99,781 83,052 69,107 48,152 15.34%
NOSH 709,130 711,250 654,545 665,208 660,196 329,083 300,952 15.34%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.61% 9.12% 21.22% 25.57% 26.61% 26.81% 28.17% -
ROE 3.55% 4.48% 12.70% 16.77% 19.07% 21.88% 25.16% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.91 7.37 8.98 9.84 9.01 17.14 14.29 -13.67%
EPS 0.57 0.67 1.90 2.52 2.40 4.60 4.03 -27.79%
DPS 0.15 0.15 0.15 1.70 0.00 0.70 0.35 -13.15%
NAPS 0.16 0.15 0.15 0.15 0.1258 0.21 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 665,208
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.53 5.66 6.34 7.07 6.42 6.09 4.64 -0.39%
EPS 0.43 0.52 1.35 1.81 1.71 1.63 1.31 -16.93%
DPS 0.11 0.11 0.11 1.22 0.00 0.25 0.11 0.00%
NAPS 0.1225 0.1152 0.106 0.1077 0.0896 0.0746 0.052 15.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.18 0.18 0.22 0.10 0.50 0.50 -
P/RPS 2.71 2.44 2.01 2.24 1.11 2.92 3.50 -4.17%
P/EPS 28.16 26.77 9.45 8.74 4.17 10.88 12.42 14.60%
EY 3.55 3.74 10.58 11.44 23.99 9.19 8.05 -12.74%
DY 0.92 0.82 0.83 7.73 0.00 1.40 0.70 4.65%
P/NAPS 1.00 1.20 1.20 1.47 0.79 2.38 3.13 -17.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 28/02/11 24/02/10 26/02/09 27/02/08 26/02/07 -
Price 0.13 0.18 0.17 0.22 0.10 0.38 0.56 -
P/RPS 2.20 2.44 1.89 2.24 1.11 2.22 3.92 -9.17%
P/EPS 22.88 26.77 8.93 8.74 4.17 8.27 13.91 8.63%
EY 4.37 3.74 11.20 11.44 23.99 12.09 7.19 -7.95%
DY 1.13 0.82 0.88 7.73 0.00 1.84 0.63 10.21%
P/NAPS 0.81 1.20 1.13 1.47 0.79 1.81 3.50 -21.62%

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