[EFORCE] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -1.49%
YoY- -22.04%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 23,049 23,395 22,926 22,047 24,703 22,853 20,492 1.97%
PBT 8,231 8,144 8,054 6,890 9,030 10,322 8,587 -0.70%
Tax -1,823 -1,303 -1,736 -1,443 -1,973 -1,516 -2,138 -2.61%
NP 6,408 6,841 6,318 5,447 7,057 8,806 6,449 -0.10%
-
NP to SH 6,381 6,841 6,318 5,546 7,114 8,685 6,452 -0.18%
-
Tax Rate 22.15% 16.00% 21.55% 20.94% 21.85% 14.69% 24.90% -
Total Cost 16,641 16,554 16,608 16,600 17,646 14,047 14,043 2.86%
-
Net Worth 92,528 49,796 49,731 45,510 43,421 43,421 37,218 16.37%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 6,153 6,217 6,205 4,136 6,203 4,135 11,372 -9.72%
Div Payout % 96.44% 90.88% 98.23% 74.58% 87.19% 47.61% 176.26% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 92,528 49,796 49,731 45,510 43,421 43,421 37,218 16.37%
NOSH 615,378 414,974 414,431 206,865 206,768 206,768 206,768 19.91%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 27.80% 29.24% 27.56% 24.71% 28.57% 38.53% 31.47% -
ROE 6.90% 13.74% 12.70% 12.19% 16.38% 20.00% 17.34% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3.99 5.64 5.53 10.66 11.95 11.05 9.91 -14.05%
EPS 1.10 1.65 1.52 2.68 3.44 4.20 3.12 -15.93%
DPS 1.06 1.50 1.50 2.00 3.00 2.00 5.50 -23.97%
NAPS 0.16 0.12 0.12 0.22 0.21 0.21 0.18 -1.94%
Adjusted Per Share Value based on latest NOSH - 206,865
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3.78 3.84 3.76 3.61 4.05 3.75 3.36 1.98%
EPS 1.05 1.12 1.04 0.91 1.17 1.42 1.06 -0.15%
DPS 1.01 1.02 1.02 0.68 1.02 0.68 1.86 -9.66%
NAPS 0.1517 0.0817 0.0815 0.0746 0.0712 0.0712 0.061 16.38%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.29 0.46 1.08 1.66 0.945 0.61 0.655 -
P/RPS 7.28 8.16 19.52 15.58 7.91 5.52 6.61 1.62%
P/EPS 26.28 27.90 70.84 61.92 27.47 14.52 20.99 3.81%
EY 3.80 3.58 1.41 1.62 3.64 6.89 4.76 -3.68%
DY 3.67 3.26 1.39 1.20 3.17 3.28 8.40 -12.87%
P/NAPS 1.81 3.83 9.00 7.55 4.50 2.90 3.64 -10.98%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/06/20 30/05/19 31/05/18 19/05/17 31/05/16 26/05/15 29/05/14 -
Price 0.455 0.40 0.425 2.34 1.69 0.66 0.76 -
P/RPS 11.42 7.10 7.68 21.96 14.15 5.97 7.67 6.85%
P/EPS 41.24 24.26 27.88 87.28 49.12 15.71 24.36 9.16%
EY 2.43 4.12 3.59 1.15 2.04 6.36 4.11 -8.37%
DY 2.34 3.75 3.52 0.85 1.78 3.03 7.24 -17.14%
P/NAPS 2.84 3.33 3.54 10.64 8.05 3.14 4.22 -6.38%

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