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

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.11%
YoY- -39.73%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE'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 18,251 14,375 12,994 10,643 13,629 7,558 5,454 22.27%
PBT 7,378 5,602 6,473 4,407 7,378 3,239 1,990 24.38%
Tax -415 -78 -67 -167 -262 -52 -57 39.17%
NP 6,963 5,524 6,406 4,240 7,116 3,187 1,933 23.78%
-
NP to SH 7,001 5,524 6,447 4,289 7,116 3,187 1,933 23.89%
-
Tax Rate 5.62% 1.39% 1.04% 3.79% 3.55% 1.61% 2.86% -
Total Cost 11,288 8,851 6,588 6,403 6,513 4,371 3,521 21.40%
-
Net Worth 39,291 37,240 34,038 25,416 23,015 16,772 14,426 18.15%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,209 4,028 1,309 1,202 - 1,598 1,189 31.68%
Div Payout % 88.69% 72.93% 20.31% 28.03% - 50.16% 61.56% -
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 39,291 37,240 34,038 25,416 23,015 16,772 14,426 18.15%
NOSH 206,800 206,891 130,916 121,029 121,136 79,870 80,144 17.09%
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 38.15% 38.43% 49.30% 39.84% 52.21% 42.17% 35.44% -
ROE 17.82% 14.83% 18.94% 16.88% 30.92% 19.00% 13.40% -
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 8.83 6.95 9.93 8.79 11.25 9.46 6.81 4.42%
EPS 3.39 2.67 4.92 3.54 5.87 3.99 2.41 5.84%
DPS 3.00 1.95 1.00 1.00 0.00 2.00 1.50 12.23%
NAPS 0.19 0.18 0.26 0.21 0.19 0.21 0.18 0.90%
Adjusted Per Share Value based on latest NOSH - 121,029
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.99 2.36 2.13 1.75 2.23 1.24 0.89 22.35%
EPS 1.15 0.91 1.06 0.70 1.17 0.52 0.32 23.73%
DPS 1.02 0.66 0.21 0.20 0.00 0.26 0.20 31.16%
NAPS 0.0644 0.0611 0.0558 0.0417 0.0377 0.0275 0.0237 18.11%
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 0.30 0.31 0.68 0.25 0.26 0.65 0.37 -
P/RPS 3.40 4.46 6.85 2.84 2.31 6.87 5.44 -7.52%
P/EPS 8.86 11.61 13.81 7.05 4.43 16.29 15.34 -8.73%
EY 11.28 8.61 7.24 14.18 22.59 6.14 6.52 9.55%
DY 10.00 6.28 1.47 4.00 0.00 3.08 4.05 16.24%
P/NAPS 1.58 1.72 2.62 1.19 1.37 3.10 2.06 -4.32%
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 17/08/12 24/08/11 23/08/10 24/08/09 26/08/08 24/08/07 29/08/06 -
Price 0.31 0.25 0.50 0.28 0.25 0.66 0.40 -
P/RPS 3.51 3.60 5.04 3.18 2.22 6.97 5.88 -8.23%
P/EPS 9.16 9.36 10.15 7.90 4.26 16.54 16.58 -9.40%
EY 10.92 10.68 9.85 12.66 23.50 6.05 6.03 10.39%
DY 9.68 7.79 2.00 3.57 0.00 3.03 3.75 17.10%
P/NAPS 1.63 1.39 1.92 1.33 1.32 3.14 2.22 -5.01%

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