[EFORCE] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.15%
YoY- 50.31%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 18,811 18,251 14,375 12,994 10,643 13,629 7,558 16.39%
PBT 7,006 7,378 5,602 6,473 4,407 7,378 3,239 13.70%
Tax -1,987 -415 -78 -67 -167 -262 -52 83.42%
NP 5,019 6,963 5,524 6,406 4,240 7,116 3,187 7.85%
-
NP to SH 5,086 7,001 5,524 6,447 4,289 7,116 3,187 8.09%
-
Tax Rate 28.36% 5.62% 1.39% 1.04% 3.79% 3.55% 1.61% -
Total Cost 13,792 11,288 8,851 6,588 6,403 6,513 4,371 21.08%
-
Net Worth 41,353 39,291 37,240 34,038 25,416 23,015 16,772 16.21%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,101 6,209 4,028 1,309 1,202 - 1,598 11.67%
Div Payout % 60.98% 88.69% 72.93% 20.31% 28.03% - 50.16% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 41,353 39,291 37,240 34,038 25,416 23,015 16,772 16.21%
NOSH 206,768 206,800 206,891 130,916 121,029 121,136 79,870 17.16%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 26.68% 38.15% 38.43% 49.30% 39.84% 52.21% 42.17% -
ROE 12.30% 17.82% 14.83% 18.94% 16.88% 30.92% 19.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.10 8.83 6.95 9.93 8.79 11.25 9.46 -0.64%
EPS 2.46 3.39 2.67 4.92 3.54 5.87 3.99 -7.73%
DPS 1.50 3.00 1.95 1.00 1.00 0.00 2.00 -4.67%
NAPS 0.20 0.19 0.18 0.26 0.21 0.19 0.21 -0.80%
Adjusted Per Share Value based on latest NOSH - 130,916
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3.08 2.99 2.36 2.13 1.75 2.23 1.24 16.35%
EPS 0.83 1.15 0.91 1.06 0.70 1.17 0.52 8.09%
DPS 0.51 1.02 0.66 0.21 0.20 0.00 0.26 11.87%
NAPS 0.0678 0.0644 0.0611 0.0558 0.0417 0.0377 0.0275 16.21%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.35 0.30 0.31 0.68 0.25 0.26 0.65 -
P/RPS 3.85 3.40 4.46 6.85 2.84 2.31 6.87 -9.19%
P/EPS 14.23 8.86 11.61 13.81 7.05 4.43 16.29 -2.22%
EY 7.03 11.28 8.61 7.24 14.18 22.59 6.14 2.27%
DY 4.29 10.00 6.28 1.47 4.00 0.00 3.08 5.67%
P/NAPS 1.75 1.58 1.72 2.62 1.19 1.37 3.10 -9.08%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 02/09/13 17/08/12 24/08/11 23/08/10 24/08/09 26/08/08 24/08/07 -
Price 0.345 0.31 0.25 0.50 0.28 0.25 0.66 -
P/RPS 3.79 3.51 3.60 5.04 3.18 2.22 6.97 -9.64%
P/EPS 14.03 9.16 9.36 10.15 7.90 4.26 16.54 -2.70%
EY 7.13 10.92 10.68 9.85 12.66 23.50 6.05 2.77%
DY 4.35 9.68 7.79 2.00 3.57 0.00 3.03 6.20%
P/NAPS 1.73 1.63 1.39 1.92 1.33 1.32 3.14 -9.44%

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