[EFORCE] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.63%
YoY- -27.66%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 18,605 14,289 13,425 10,964 13,419 9,201 5,296 23.27%
PBT 6,734 5,614 6,494 4,849 6,843 4,550 1,817 24.37%
Tax -743 -74 -52 -162 -286 -48 -71 47.84%
NP 5,991 5,540 6,442 4,687 6,557 4,502 1,746 22.78%
-
NP to SH 6,026 5,540 6,472 4,745 6,559 4,502 1,746 22.90%
-
Tax Rate 11.03% 1.32% 0.80% 3.34% 4.18% 1.05% 3.91% -
Total Cost 12,614 8,749 6,983 6,277 6,862 4,699 3,550 23.50%
-
Net Worth 38,610 39,317 27,504 19,483 24,348 18,354 15,252 16.72%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 6,209 4,028 1,309 1,202 - 795 802 40.60%
Div Payout % 103.04% 72.72% 20.23% 25.33% - 17.68% 45.98% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 38,610 39,317 27,504 19,483 24,348 18,354 15,252 16.72%
NOSH 203,214 206,933 152,800 92,777 121,744 79,800 80,277 16.72%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 32.20% 38.77% 47.99% 42.75% 48.86% 48.93% 32.97% -
ROE 15.61% 14.09% 23.53% 24.35% 26.94% 24.53% 11.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.16 6.91 8.79 11.82 11.02 11.53 6.60 5.60%
EPS 2.97 2.68 4.24 5.11 5.39 5.64 2.17 5.36%
DPS 3.06 1.95 0.86 1.30 0.00 1.00 1.00 20.47%
NAPS 0.19 0.19 0.18 0.21 0.20 0.23 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 92,777
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.05 2.34 2.20 1.80 2.20 1.51 0.87 23.22%
EPS 0.99 0.91 1.06 0.78 1.08 0.74 0.29 22.68%
DPS 1.02 0.66 0.21 0.20 0.00 0.13 0.13 40.92%
NAPS 0.0633 0.0645 0.0451 0.0319 0.0399 0.0301 0.025 16.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.29 0.34 0.46 0.30 0.22 0.65 0.38 -
P/RPS 3.17 4.92 5.24 2.54 2.00 5.64 5.76 -9.46%
P/EPS 9.78 12.70 10.86 5.87 4.08 11.52 17.47 -9.20%
EY 10.23 7.87 9.21 17.05 24.49 8.68 5.72 10.16%
DY 10.54 5.73 1.86 4.32 0.00 1.54 2.63 26.00%
P/NAPS 1.53 1.79 2.56 1.43 1.10 2.83 2.00 -4.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 25/11/11 26/11/10 23/11/09 25/11/08 26/11/07 29/11/06 -
Price 0.30 0.29 0.48 0.37 0.15 0.43 0.40 -
P/RPS 3.28 4.20 5.46 3.13 1.36 3.73 6.06 -9.71%
P/EPS 10.12 10.83 11.33 7.23 2.78 7.62 18.39 -9.46%
EY 9.88 9.23 8.82 13.82 35.92 13.12 5.44 10.44%
DY 10.18 6.71 1.78 3.50 0.00 2.33 2.50 26.34%
P/NAPS 1.58 1.53 2.67 1.76 0.75 1.87 2.11 -4.70%

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