[EFORCE] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 30.05%
YoY- 18.33%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 18,361 16,052 13,382 12,118 11,485 11,883 5,470 22.34%
PBT 5,924 6,450 5,436 6,184 5,445 5,992 1,967 20.15%
Tax -738 -420 -73 -99 -234 -146 -71 47.67%
NP 5,186 6,030 5,363 6,085 5,211 5,846 1,896 18.24%
-
NP to SH 5,257 6,023 5,363 6,171 5,215 5,846 1,896 18.50%
-
Tax Rate 12.46% 6.51% 1.34% 1.60% 4.30% 2.44% 3.61% -
Total Cost 13,175 10,022 8,019 6,033 6,274 6,037 3,574 24.26%
-
Net Worth 41,103 37,363 33,320 28,267 22,840 20,410 14,323 19.18%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,068 4,144 3,269 - 1,202 - 1,598 4.38%
Div Payout % 39.34% 68.81% 60.96% - 23.05% - 84.31% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 41,103 37,363 33,320 28,267 22,840 20,410 14,323 19.18%
NOSH 205,517 207,575 196,000 122,901 120,212 120,062 79,577 17.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.24% 37.57% 40.08% 50.21% 45.37% 49.20% 34.66% -
ROE 12.79% 16.12% 16.10% 21.83% 22.83% 28.64% 13.24% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.93 7.73 6.83 9.86 9.55 9.90 6.87 4.46%
EPS 2.56 2.90 2.74 5.02 4.34 4.87 2.38 1.22%
DPS 1.00 2.00 1.67 0.00 1.00 0.00 2.00 -10.90%
NAPS 0.20 0.18 0.17 0.23 0.19 0.17 0.18 1.76%
Adjusted Per Share Value based on latest NOSH - 122,901
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.99 2.62 2.18 1.98 1.87 1.94 0.89 22.35%
EPS 0.86 0.98 0.87 1.01 0.85 0.95 0.31 18.51%
DPS 0.34 0.68 0.53 0.00 0.20 0.00 0.26 4.56%
NAPS 0.067 0.0609 0.0543 0.0461 0.0372 0.0333 0.0234 19.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.29 0.41 0.33 0.14 0.40 0.43 -
P/RPS 3.13 3.75 6.01 3.35 1.47 4.04 6.26 -10.90%
P/EPS 10.95 9.99 14.98 6.57 3.23 8.22 18.05 -7.98%
EY 9.14 10.01 6.67 15.22 30.99 12.17 5.54 8.69%
DY 3.57 6.90 4.07 0.00 7.14 0.00 4.65 -4.30%
P/NAPS 1.40 1.61 2.41 1.43 0.74 2.35 2.39 -8.52%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 17/03/11 23/02/10 25/02/09 28/02/08 28/02/07 -
Price 0.28 0.35 0.365 0.42 0.14 0.35 0.73 -
P/RPS 3.13 4.53 5.35 4.26 1.47 3.54 10.62 -18.40%
P/EPS 10.95 12.06 13.34 8.36 3.23 7.19 30.64 -15.74%
EY 9.14 8.29 7.50 11.96 30.99 13.91 3.26 18.72%
DY 3.57 5.71 4.57 0.00 7.14 0.00 2.74 4.50%
P/NAPS 1.40 1.94 2.15 1.83 0.74 2.06 4.06 -16.24%

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