[EFFICEN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.94%
YoY- 13.29%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 21,054 48,310 44,799 42,436 49,107 58,249 64,517 -17.01%
PBT -7,743 8,970 6,892 5,421 4,593 11,471 18,966 -
Tax 48,932 -2,324 -1,762 -1,193 -861 -1,215 -2,015 -
NP 41,189 6,646 5,130 4,228 3,732 10,256 16,951 15.93%
-
NP to SH 41,189 6,646 5,130 4,228 3,732 10,256 16,951 15.93%
-
Tax Rate - 25.91% 25.57% 22.01% 18.75% 10.59% 10.62% -
Total Cost -20,135 41,664 39,669 38,208 45,375 47,993 47,566 -
-
Net Worth 153,611 127,643 120,552 0 111,099 98,227 92,739 8.76%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 11,870 - 1,418 - 2,091 977 9,978 2.93%
Div Payout % 28.82% - 27.65% - 56.04% 9.53% 58.86% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 153,611 127,643 120,552 0 111,099 98,227 92,739 8.76%
NOSH 709,130 709,130 709,130 709,130 694,375 654,848 662,424 1.14%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 195.64% 13.76% 11.45% 9.96% 7.60% 17.61% 26.27% -
ROE 26.81% 5.21% 4.26% 0.00% 3.36% 10.44% 18.28% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.02 6.81 6.32 6.15 7.07 8.90 9.74 -17.71%
EPS 5.90 0.94 0.72 0.61 0.54 1.57 2.56 14.91%
DPS 1.70 0.00 0.20 0.00 0.30 0.15 1.50 2.10%
NAPS 0.22 0.18 0.17 0.00 0.16 0.15 0.14 7.81%
Adjusted Per Share Value based on latest NOSH - 709,130
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.59 5.94 5.51 5.22 6.04 7.16 7.93 -16.99%
EPS 5.06 0.82 0.63 0.52 0.46 1.26 2.08 15.95%
DPS 1.46 0.00 0.17 0.00 0.26 0.12 1.23 2.89%
NAPS 0.1889 0.1569 0.1482 0.00 0.1366 0.1208 0.114 8.77%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.325 0.305 0.14 0.13 0.17 0.18 0.20 -
P/RPS 10.78 4.48 2.22 2.11 2.40 2.02 2.05 31.83%
P/EPS 5.51 32.54 19.35 21.20 31.63 11.49 7.82 -5.66%
EY 18.15 3.07 5.17 4.72 3.16 8.70 12.79 6.00%
DY 5.23 0.00 1.43 0.00 1.77 0.83 7.50 -5.82%
P/NAPS 1.48 1.69 0.82 0.00 1.06 1.20 1.43 0.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 22/05/14 23/05/13 30/05/12 30/05/11 19/05/10 -
Price 0.28 0.265 0.14 0.14 0.16 0.22 0.19 -
P/RPS 9.29 3.89 2.22 2.27 2.26 2.47 1.95 29.68%
P/EPS 4.75 28.28 19.35 22.83 29.77 14.05 7.42 -7.15%
EY 21.07 3.54 5.17 4.38 3.36 7.12 13.47 7.73%
DY 6.07 0.00 1.43 0.00 1.88 0.68 7.89 -4.27%
P/NAPS 1.27 1.47 0.82 0.00 1.00 1.47 1.36 -1.13%

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