[EFORCE] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 3.93%
YoY- -14.54%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 20,492 19,415 17,433 13,684 12,710 10,720 12,883 8.03%
PBT 8,587 7,434 6,870 5,655 6,511 4,452 6,944 3.60%
Tax -2,138 -1,602 -417 -81 -59 -231 -196 48.89%
NP 6,449 5,832 6,453 5,574 6,452 4,221 6,748 -0.75%
-
NP to SH 6,452 5,903 6,454 5,574 6,522 4,242 6,747 -0.74%
-
Tax Rate 24.90% 21.55% 6.07% 1.43% 0.91% 5.19% 2.82% -
Total Cost 14,043 13,583 10,980 8,110 6,258 6,499 6,135 14.79%
-
Net Worth 37,218 43,421 39,240 37,238 30,152 24,258 22,937 8.39%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 11,372 2,068 6,209 3,269 - 1,202 - -
Div Payout % 176.26% 35.03% 96.22% 58.65% - 28.34% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 37,218 43,421 39,240 37,238 30,152 24,258 22,937 8.39%
NOSH 206,768 206,768 206,530 206,883 125,636 121,294 120,722 9.37%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 31.47% 30.04% 37.02% 40.73% 50.76% 39.38% 52.38% -
ROE 17.34% 13.59% 16.45% 14.97% 21.63% 17.49% 29.41% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.91 9.39 8.44 6.61 10.12 8.84 10.67 -1.22%
EPS 3.12 2.85 3.12 2.69 5.19 3.50 5.59 -9.25%
DPS 5.50 1.00 3.00 1.58 0.00 1.00 0.00 -
NAPS 0.18 0.21 0.19 0.18 0.24 0.20 0.19 -0.89%
Adjusted Per Share Value based on latest NOSH - 206,883
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.36 3.18 2.86 2.24 2.08 1.76 2.11 8.05%
EPS 1.06 0.97 1.06 0.91 1.07 0.70 1.11 -0.76%
DPS 1.86 0.34 1.02 0.54 0.00 0.20 0.00 -
NAPS 0.061 0.0712 0.0643 0.0611 0.0494 0.0398 0.0376 8.39%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.655 0.245 0.32 0.35 0.52 0.20 0.34 -
P/RPS 6.61 2.61 3.79 5.29 5.14 2.26 3.19 12.90%
P/EPS 20.99 8.58 10.24 12.99 10.02 5.72 6.08 22.92%
EY 4.76 11.65 9.77 7.70 9.98 17.49 16.44 -18.65%
DY 8.40 4.08 9.38 4.51 0.00 5.00 0.00 -
P/NAPS 3.64 1.17 1.68 1.94 2.17 1.00 1.79 12.55%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 30/05/13 25/05/12 26/05/11 26/05/10 20/05/09 20/05/08 -
Price 0.76 0.29 0.29 0.32 0.63 0.26 0.28 -
P/RPS 7.67 3.09 3.44 4.84 6.23 2.94 2.62 19.59%
P/EPS 24.36 10.16 9.28 11.88 12.14 7.43 5.01 30.14%
EY 4.11 9.84 10.78 8.42 8.24 13.45 19.96 -23.14%
DY 7.24 3.45 10.34 4.94 0.00 3.85 0.00 -
P/NAPS 4.22 1.38 1.53 1.78 2.63 1.30 1.47 19.20%

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