EXCEL FORCE MSC BHD
KLSE (MYR): EFORCE (0065)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.285
Today's Change
0.00 (0.00%)
Day's Change
0.285 - 0.29
Trading Volume
251,000
Financial
Market Cap
175 Million
NOSH
613 Million
Latest Quarter
30-Sep-2024 [#1]
Announcement Date
28-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
20-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
-31.30% | -8.78%
Revenue | NP to SH
29,157.000 | 8,736.000
RPS | P/RPS
4.75 Cent | 5.99
EPS | P/E | EY
1.42 Cent | 20.01 | 5.00%
DPS | DY | Payout %
0.50 Cent | 1.75% | 34.91%
NAPS | P/NAPS
0.21 | 1.36
QoQ | YoY
-2.05% | 18.05%
NP Margin | ROE
29.96% | 6.78%
F.Y. | Ann. Date
30-Sep-2024 | 28-Nov-2024
Latest Audited Result
30-Jun-2024
Announcement Date
30-Oct-2024
Next Audited Result
30-Jun-2025
Est. Ann. Date
30-Oct-2025
Est. Ann. Due Date
27-Dec-2025
Revenue | NP to SH
29,021.000 | 8,919.000
RPS | P/RPS
4.73 Cent | 6.02
EPS | P/E | EY
1.45 Cent | 19.60 | 5.10%
DPS | DY | Payout %
0.50 Cent | 1.75% | 34.19%
NAPS | P/NAPS
0.21 | 1.36
YoY
-26.79%
NP Margin | ROE
30.73% | 6.96%
F.Y. | Ann. Date
30-Jun-2024 | 30-Aug-2024
Revenue | NP to SH
29,456.000 | 7,604.000
RPS | P/RPS
4.80 Cent | 5.93
EPS | P/E | EY
1.24 Cent | 22.98 | 4.35%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-14.74% | -8.78%
NP Margin | ROE
25.81% | 5.90%
F.Y. | Ann. Date
30-Sep-2024 | 28-Nov-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29,456 | 29,157 | 29,021 | 43,379 | 0 | 37,312 | 31,386 | 22,963 | 22,939 | 22,918 | 22,473 | 25,280 | 1.63% | |
| PBT | 10,336 | 11,093 | 11,279 | 16,419 | 0 | 17,462 | 14,176 | 8,300 | 7,870 | 8,112 | 6,975 | 9,653 | 1.84% | |
| Tax | -2,732 | -2,357 | -2,360 | -4,570 | 0 | -4,818 | -3,354 | -1,780 | -1,250 | -1,789 | -1,581 | -2,085 | 1.46% | |
| NP | 7,604 | 8,736 | 8,919 | 11,849 | 0 | 12,644 | 10,822 | 6,520 | 6,620 | 6,323 | 5,394 | 7,568 | 1.95% | |
| - | ||||||||||||||
| NP to SH | 7,604 | 8,736 | 8,919 | 12,183 | 0 | 12,644 | 10,822 | 6,493 | 6,620 | 6,323 | 5,630 | 7,552 | 1.97% | |
| - | ||||||||||||||
| Tax Rate | 26.43% | 21.25% | 20.92% | 27.83% | - | 27.59% | 23.66% | 21.45% | 15.88% | 22.05% | 22.67% | 21.60% | - | |
| Total Cost | 21,852 | 20,421 | 20,102 | 31,530 | 0 | 24,668 | 20,564 | 16,443 | 16,319 | 16,595 | 17,079 | 17,712 | 1.49% | |
| - | ||||||||||||||
| Net Worth | 128,777 | 128,777 | 128,074 | 106,281 | 100,688 | 100,688 | 95,621 | 98,460 | 45,512 | 45,510 | 45,510 | 43,421 | 13.56% | |
| Equity | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 128,777 | 128,777 | 128,074 | 106,281 | 100,688 | 100,688 | 95,621 | 98,460 | 45,512 | 45,510 | 45,510 | 43,421 | 13.56% | |
| NOSH | 613,225 | 613,225 | 609,878 | 615,378 | 559,378 | 615,378 | 615,378 | 615,378 | 413,749 | 413,731 | 206,865 | 206,768 | 13.56% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 25.81% | 29.96% | 30.73% | 27.32% | 0.00% | 33.89% | 34.48% | 28.39% | 28.86% | 27.59% | 24.00% | 29.94% | - | |
| ROE | 5.90% | 6.78% | 6.96% | 11.46% | 0.00% | 12.56% | 11.32% | 6.59% | 14.55% | 13.89% | 12.37% | 17.39% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 4.80 | 4.75 | 4.76 | 7.75 | 0.00 | 6.67 | 5.58 | 3.73 | 5.54 | 5.54 | 10.86 | 12.23 | -10.50% | |
| EPS | 1.24 | 1.42 | 1.55 | 2.12 | 0.00 | 2.26 | 1.92 | 1.06 | 1.60 | 1.53 | 2.72 | 3.65 | -9.58% | |
| DPS | 0.00 | 0.50 | 0.50 | 1.00 | 0.00 | 1.00 | 1.00 | 1.00 | 1.50 | 2.50 | 2.00 | 3.00 | -18.99% | |
| NAPS | 0.21 | 0.21 | 0.21 | 0.19 | 0.18 | 0.18 | 0.17 | 0.16 | 0.11 | 0.11 | 0.22 | 0.21 | 0.00% | |
| Adjusted Per Share Value based on latest NOSH - 613,225 | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 4.80 | 4.75 | 4.73 | 7.07 | 0.00 | 6.08 | 5.12 | 3.74 | 3.74 | 3.74 | 3.66 | 4.12 | 1.63% | |
| EPS | 1.24 | 1.42 | 1.45 | 1.99 | 0.00 | 2.06 | 1.76 | 1.06 | 1.08 | 1.03 | 0.92 | 1.23 | 1.95% | |
| DPS | 0.00 | 0.50 | 0.50 | 0.91 | 0.00 | 0.91 | 0.92 | 1.00 | 1.01 | 1.69 | 0.67 | 1.01 | -7.93% | |
| NAPS | 0.21 | 0.21 | 0.2089 | 0.1733 | 0.1642 | 0.1642 | 0.1559 | 0.1606 | 0.0742 | 0.0742 | 0.0742 | 0.0708 | 13.56% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/09/24 | 30/09/24 | 28/06/24 | 30/06/23 | 30/06/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | - | |
| Price | 0.295 | 0.295 | 0.36 | 0.435 | 0.43 | 0.595 | 0.46 | 0.515 | 0.465 | 1.60 | 1.19 | 0.85 | - | |
| P/RPS | 6.14 | 6.20 | 7.57 | 5.61 | 0.00 | 8.92 | 8.24 | 13.80 | 8.39 | 28.88 | 10.95 | 6.95 | 1.00% | |
| P/EPS | 23.79 | 20.71 | 24.62 | 19.97 | 0.00 | 26.32 | 23.91 | 48.81 | 29.06 | 104.69 | 43.72 | 23.27 | 0.66% | |
| EY | 4.20 | 4.83 | 4.06 | 5.01 | 0.00 | 3.80 | 4.18 | 2.05 | 3.44 | 0.96 | 2.29 | 4.30 | -0.67% | |
| DY | 0.00 | 1.69 | 1.39 | 2.30 | 0.00 | 1.68 | 2.17 | 1.94 | 3.23 | 1.56 | 1.68 | 3.53 | -10.38% | |
| P/NAPS | 1.40 | 1.40 | 1.71 | 2.29 | 2.39 | 3.31 | 2.71 | 3.22 | 4.23 | 14.55 | 5.41 | 4.05 | -9.64% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 28/11/24 | 28/11/24 | 30/08/24 | 30/08/23 | - | 22/02/22 | 24/02/21 | 24/02/20 | 25/02/19 | 28/02/18 | 24/02/17 | 26/02/16 | - | |
| Price | 0.29 | 0.29 | 0.305 | 0.375 | 0.00 | 0.55 | 0.46 | 0.43 | 0.545 | 1.25 | 1.57 | 0.905 | - | |
| P/RPS | 6.04 | 6.10 | 6.41 | 4.84 | 0.00 | 8.25 | 8.24 | 11.52 | 9.83 | 22.57 | 14.45 | 7.40 | -1.67% | |
| P/EPS | 23.39 | 20.36 | 20.86 | 17.22 | 0.00 | 24.33 | 23.91 | 40.75 | 34.06 | 81.79 | 57.69 | 24.78 | -2.00% | |
| EY | 4.28 | 4.91 | 4.79 | 5.81 | 0.00 | 4.11 | 4.18 | 2.45 | 2.94 | 1.22 | 1.73 | 4.04 | 2.02% | |
| DY | 0.00 | 1.71 | 1.64 | 2.67 | 0.00 | 1.82 | 2.17 | 2.33 | 2.75 | 2.00 | 1.27 | 3.31 | -7.92% | |
| P/NAPS | 1.38 | 1.38 | 1.45 | 1.97 | 0.00 | 3.06 | 2.71 | 2.69 | 4.95 | 11.36 | 7.14 | 4.31 | -12.02% | |
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
9 people like this. Showing 50 of 5,333 comments
Sometimes as a trader one has to ask themselves "What does losing mean to me?" me personally until I asked that question and did some deep soul searching my problem was not losing the money, but my problem was “wanting to be right" I was dealing with a perfectionist attitude and that was hurting me. I could deal with the losing money because of my risk management rules, but wanting to be right was hurting me far worst than losing the money. So sometime a person must ask "What does losing mean to me" one may be surprise it could be self esteem issues, lack of confidence, money, control, or maybe wanting to be right. Thank You
2023-11-20 05:36
In fact, according to some of the most respected people in finance and economics the game of investing has completely changed from what most of us have experienced our entire
lives.
2023-11-22 09:01
My grandparents who were 40 & 47 in 1997 worked as a teacher & a veteran truck driver. They have a ranch style 5 bedroom home, with a house for my parents next door, on a large property. We had that years ago, took vacations, etc.
2023-12-10 14:50
Skarang fresh grad mula kerja je dah nak beli Honda Toyata impress the chicks
2023-12-10 16:38
Fresh graduates need to get married by showing off lah. After marriage baru tahu duit tak cukup… hahaha
2023-12-13 17:14
MyEG dapat sambungan kontrak pembaharuan PLKS pekerja asing dalam talian 2 tahun lagi
https://thecorporates-secrets.com/blog/2024/01/06/myeg-dapat-sambungan-kontrak-pembaharuan-plks-pekerja-asing-dalam-talian-2-tahun-lagi/
2024-01-06 16:37
The naysayers say China's expectation of 5% growth is but a pipe dream, but if China actualizes domestic consumption growth, it may be achievable. Even today, China's retail sales have passed the US and amounts to about $650 billion in sales. Further, China sees rising industrial sectors in semiconductors, NEV, ship building, and foreign infrastructure.
2024-03-08 19:45
according to RHB etrading, first resistant at 0.36 breakout...........
2024-03-12 10:37
Kuasai 15.9% saham terbesar HeiTech Padu, mampukah Farhash dapatkan projek NIISe KDN lebih RM1bilion?
https://corporatesuntolds.wordpress.com/2024/03/17/kuasai-15-9-saham-terbesar-heitech-padu-mampukah-farhash-dapatkan-projek-niise-kdn-lebih-rm1bilion/
2024-03-18 10:43
qr3 is good, dividend announce but price still dropping..... currently down trend or up trend? @@
2024-05-29 17:48
Post a Comment
Featured Posts
Latest Videos
Apps
Top Articles
2
Koon Yew Yin's Blog
3
4
5
6
7
8
THE INVESTMENT APPROACH OF CALVIN TAN
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
Income
Thank you, i3 lurker . This clarifies an that reinforces what I knew. It is hard to open the refrigerator in my home and find anything to eat that is not contrary to my body's requirements. It is always best to know though and never too late to change.
2023-11-15 14:31