[EFORCE] YoY TTM Result on 30-Sep-2022 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -16.83%
YoY- -38.0%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 27,898 31,680 34,588 23,049 23,395 22,926 22,047 3.68%
PBT 10,392 12,863 16,962 8,231 8,144 8,054 6,890 6.52%
Tax -3,050 -4,192 -3,890 -1,823 -1,303 -1,736 -1,443 12.19%
NP 7,342 8,671 13,072 6,408 6,841 6,318 5,447 4.69%
-
NP to SH 7,400 8,947 13,072 6,381 6,841 6,318 5,546 4.53%
-
Tax Rate 29.35% 32.59% 22.93% 22.15% 16.00% 21.55% 20.94% -
Total Cost 20,556 23,009 21,516 16,641 16,554 16,608 16,600 3.34%
-
Net Worth 100,688 106,281 95,094 92,528 49,796 49,731 45,510 12.98%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 5,593 5,593 5,688 6,153 6,217 6,205 4,136 4.74%
Div Payout % 75.59% 62.52% 43.51% 96.44% 90.88% 98.23% 74.58% -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 100,688 106,281 95,094 92,528 49,796 49,731 45,510 12.98%
NOSH 615,378 615,378 615,378 615,378 414,974 414,431 206,865 18.24%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 26.32% 27.37% 37.79% 27.80% 29.24% 27.56% 24.71% -
ROE 7.35% 8.42% 13.75% 6.90% 13.74% 12.70% 12.19% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.99 5.66 6.18 3.99 5.64 5.53 10.66 -11.01%
EPS 1.32 1.60 2.34 1.10 1.65 1.52 2.68 -10.31%
DPS 1.00 1.00 1.02 1.06 1.50 1.50 2.00 -10.10%
NAPS 0.18 0.19 0.17 0.16 0.12 0.12 0.22 -3.03%
Adjusted Per Share Value based on latest NOSH - 615,378
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.57 5.19 5.67 3.78 3.84 3.76 3.61 3.69%
EPS 1.21 1.47 2.14 1.05 1.12 1.04 0.91 4.47%
DPS 0.92 0.92 0.93 1.01 1.02 1.02 0.68 4.75%
NAPS 0.1651 0.1743 0.1559 0.1517 0.0817 0.0815 0.0746 12.99%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.385 0.405 0.46 0.29 0.46 1.08 1.66 -
P/RPS 7.72 7.15 7.44 7.28 8.16 19.52 15.58 -10.23%
P/EPS 29.10 25.32 19.68 26.28 27.90 70.84 61.92 -10.96%
EY 3.44 3.95 5.08 3.80 3.58 1.41 1.62 12.27%
DY 2.60 2.47 2.21 3.67 3.26 1.39 1.20 12.62%
P/NAPS 2.14 2.13 2.71 1.81 3.83 9.00 7.55 -17.62%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 28/11/23 29/11/22 21/05/21 24/06/20 30/05/19 31/05/18 19/05/17 -
Price 0.40 0.41 0.66 0.455 0.40 0.425 2.34 -
P/RPS 8.02 7.24 10.67 11.42 7.10 7.68 21.96 -14.34%
P/EPS 30.24 25.63 28.24 41.24 24.26 27.88 87.28 -15.03%
EY 3.31 3.90 3.54 2.43 4.12 3.59 1.15 17.64%
DY 2.50 2.44 1.54 2.34 3.75 3.52 0.85 18.04%
P/NAPS 2.22 2.16 3.88 2.84 3.33 3.54 10.64 -21.41%

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