[EFORCE] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 7,228 6,997 9,546 6,344 6,258 5,802 5,795 3.46% YoY % 3.30% -26.70% 50.47% 1.37% 7.86% 0.12% - Horiz. % 124.73% 120.74% 164.73% 109.47% 107.99% 100.12% 100.00%
PBT 2,770 2,205 5,063 2,277 2,347 2,073 2,132 4.11% YoY % 25.62% -56.45% 122.35% -2.98% 13.22% -2.77% - Horiz. % 129.92% 103.42% 237.48% 106.80% 110.08% 97.23% 100.00%
Tax -686 -473 -1,054 -518 -475 -422 -475 5.81% YoY % -45.03% 55.12% -103.47% -9.05% -12.56% 11.16% - Horiz. % 144.42% 99.58% 221.89% 109.05% 100.00% 88.84% 100.00%
NP 2,084 1,732 4,009 1,759 1,872 1,651 1,657 3.59% YoY % 20.32% -56.80% 127.91% -6.04% 13.39% -0.36% - Horiz. % 125.77% 104.53% 241.94% 106.16% 112.98% 99.64% 100.00%
NP to SH 2,084 1,820 4,009 1,759 1,872 1,651 1,657 3.59% YoY % 14.51% -54.60% 127.91% -6.04% 13.39% -0.36% - Horiz. % 125.77% 109.84% 241.94% 106.16% 112.98% 99.64% 100.00%
Tax Rate 24.77 % 21.45 % 20.82 % 22.75 % 20.24 % 20.36 % 22.28 % 1.64% YoY % 15.48% 3.03% -8.48% 12.40% -0.59% -8.62% - Horiz. % 111.18% 96.27% 93.45% 102.11% 90.84% 91.38% 100.00%
Total Cost 5,144 5,265 5,537 4,585 4,386 4,151 4,138 3.40% YoY % -2.30% -4.91% 20.76% 4.54% 5.66% 0.31% - Horiz. % 124.31% 127.24% 133.81% 110.80% 105.99% 100.31% 100.00%
Net Worth 100,688 106,281 95,094 92,528 49,796 49,731 45,510 12.99% YoY % -5.26% 11.76% 2.77% 85.81% 0.13% 9.28% - Horiz. % 221.24% 233.53% 208.95% 203.31% 109.42% 109.28% 100.00%
Dividend 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 2,796 - - - - 2,068 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 135.20% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 153.68 % - % - % - % - % 124.84 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 123.10% 0.00% 0.00% 0.00% 0.00% 100.00%
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 12.99% YoY % -5.26% 11.76% 2.77% 85.81% 0.13% 9.28% - Horiz. % 221.24% 233.53% 208.95% 203.31% 109.42% 109.28% 100.00%
NOSH 559,378 559,378 559,378 578,302 414,974 414,431 206,866 16.53% YoY % 0.00% 0.00% -3.27% 39.36% 0.13% 100.34% - Horiz. % 270.41% 270.41% 270.41% 279.55% 200.60% 200.34% 100.00%
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 28.83 % 24.75 % 42.00 % 27.73 % 29.91 % 28.46 % 28.59 % 0.13% YoY % 16.48% -41.07% 51.46% -7.29% 5.09% -0.45% - Horiz. % 100.84% 86.57% 146.90% 96.99% 104.62% 99.55% 100.00%
ROE 2.07 % 1.71 % 4.22 % 1.90 % 3.76 % 3.32 % 3.64 % -8.31% YoY % 21.05% -59.48% 122.11% -49.47% 13.25% -8.79% - Horiz. % 56.87% 46.98% 115.93% 52.20% 103.30% 91.21% 100.00%
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 1.29 1.25 1.71 1.10 1.51 1.40 2.80 -11.23% YoY % 3.20% -26.90% 55.45% -27.15% 7.86% -50.00% - Horiz. % 46.07% 44.64% 61.07% 39.29% 53.93% 50.00% 100.00%
EPS 0.37 0.33 0.72 0.30 0.45 0.40 0.80 -11.18% YoY % 12.12% -54.17% 140.00% -33.33% 12.50% -50.00% - Horiz. % 46.25% 41.25% 90.00% 37.50% 56.25% 50.00% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 1.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1800 0.1900 0.1700 0.1600 0.1200 0.1200 0.2200 -3.04% YoY % -5.26% 11.76% 6.25% 33.33% 0.00% -45.45% - Horiz. % 81.82% 86.36% 77.27% 72.73% 54.55% 54.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 609,878 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.19 1.15 1.57 1.04 1.03 0.95 0.95 3.52% YoY % 3.48% -26.75% 50.96% 0.97% 8.42% 0.00% - Horiz. % 125.26% 121.05% 165.26% 109.47% 108.42% 100.00% 100.00%
EPS 0.34 0.30 0.66 0.29 0.31 0.27 0.27 3.61% YoY % 13.33% -54.55% 127.59% -6.45% 14.81% 0.00% - Horiz. % 125.93% 111.11% 244.44% 107.41% 114.81% 100.00% 100.00%
DPS 0.00 0.46 0.00 0.00 0.00 0.00 0.34 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 135.29% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1651 0.1743 0.1559 0.1517 0.0817 0.0815 0.0746 12.99% YoY % -5.28% 11.80% 2.77% 85.68% 0.25% 9.25% - Horiz. % 221.31% 233.65% 208.98% 203.35% 109.52% 109.25% 100.00%
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 0.3850 0.4050 0.4600 0.2900 0.4600 1.0800 1.6600 -
P/RPS 29.80 32.38 26.96 26.44 30.50 77.14 59.26 -10.03% YoY % -7.97% 20.10% 1.97% -13.31% -60.46% 30.17% - Horiz. % 50.29% 54.64% 45.49% 44.62% 51.47% 130.17% 100.00%
P/EPS 103.34 124.48 64.18 95.34 101.97 271.10 207.24 -10.15% YoY % -16.98% 93.95% -32.68% -6.50% -62.39% 30.81% - Horiz. % 49.86% 60.07% 30.97% 46.00% 49.20% 130.81% 100.00%
EY 0.97 0.80 1.56 1.05 0.98 0.37 0.48 11.42% YoY % 21.25% -48.72% 48.57% 7.14% 164.86% -22.92% - Horiz. % 202.08% 166.67% 325.00% 218.75% 204.17% 77.08% 100.00%
DY 0.00 1.23 0.00 0.00 0.00 0.00 0.60 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 205.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.14 2.13 2.71 1.81 3.83 9.00 7.55 -17.62% YoY % 0.47% -21.40% 49.72% -52.74% -57.44% 19.21% - Horiz. % 28.34% 28.21% 35.89% 23.97% 50.73% 119.21% 100.00%
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 0.4000 0.4100 0.6600 0.4550 0.4000 0.4250 2.3400 -
P/RPS 30.96 32.78 38.67 41.48 26.52 30.36 83.53 -14.15% YoY % -5.55% -15.23% -6.77% 56.41% -12.65% -63.65% - Horiz. % 37.06% 39.24% 46.29% 49.66% 31.75% 36.35% 100.00%
P/EPS 107.37 126.01 92.09 149.59 88.67 106.68 292.13 -14.26% YoY % -14.79% 36.83% -38.44% 68.70% -16.88% -63.48% - Horiz. % 36.75% 43.13% 31.52% 51.21% 30.35% 36.52% 100.00%
EY 0.93 0.79 1.09 0.67 1.13 0.94 0.34 16.73% YoY % 17.72% -27.52% 62.69% -40.71% 20.21% 176.47% - Horiz. % 273.53% 232.35% 320.59% 197.06% 332.35% 276.47% 100.00%
DY 0.00 1.22 0.00 0.00 0.00 0.00 0.43 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 283.72% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.22 2.16 3.88 2.84 3.33 3.54 10.64 -21.41% YoY % 2.78% -44.33% 36.62% -14.71% -5.93% -66.73% - Horiz. % 20.86% 20.30% 36.47% 26.69% 31.30% 33.27% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
EForce - Financial Results Q3 2022.pdf 
