EFORCE | EXCEL FORCE MSC BERHAD

0.370 (1.37%)
3

T-O (am): 0.365 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

EFORCE | EXCEL FORCE MSC BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
28 May 24 Q3 Mar 24 3 30 Jun 24 7.03 2.88 2.23 31.7% 0.00 0.39 4.1% 0.0 21.4% 3.2%
20 Feb 24 Q2 Dec 23 2 30 Jun 24 7.33 2.44 1.84 25.1% 0.00 0.33 1.4% 0.3% 11.8% 11.0%
28 Nov 23 Q1 Sep 23 1 30 Jun 24 7.23 2.77 2.08 28.8% 0.00 0.37 14.9% 3.3% 91.2% 14.5%
30 Aug 23 30 Jun 23 Other 30 Jun 23 6.29 1.84 1.09 17.3% 0.50 0.19 10.5% 9.6% 49.6% 45.9%
22 May 23 31 Mar 23 Other 30 Jun 23 7.03 2.89 2.16 30.8% 0.50 0.39 4.4% 19.7% 4.7% 28.7%
23 Feb 23 31 Dec 22 Other 30 Jun 23 7.35 2.89 2.06 28.1% 0.00 0.37 5.1% 18.1% 13.5% 0.7%
29 Nov 22 Q3 Sep 22 3 31 Dec 22 7.00 2.21 1.82 26.0% 0.50 0.33 0.6% 29.6% 9.7% 49.9%
25 Aug 22 Q2 Jun 22 2 31 Dec 22 6.96 2.63 2.02 29.0% 0.00 0.36 20.6% 21.4% 33.5% 31.4%
25 May 22 Q1 Mar 22 1 31 Dec 22 8.76 3.96 3.03 34.6% 0.00 0.52 2.4% 8.3% 45.7% 24.4%
22 Feb 22 Q4 Dec 21 4 31 Dec 21 8.97 4.07 2.08 23.2% 0.50 0.37 9.8% 2.2% 42.7% 46.0%
25 Nov 21 Q3 Sep 21 3 31 Dec 21 9.94 4.46 3.63 36.5% 0.50 0.65 12.3% 11.8% 23.6% 39.2%
30 Aug 21 Q2 Jun 21 2 31 Dec 21 8.85 3.87 2.94 33.2% 0.00 0.53 7.3% 26.9% 26.7% 12.9%
21 May 21 Q1 Mar 21 1 31 Dec 21 9.55 5.06 4.01 42.0% 0.00 0.72 4.1% 50.5% 4.1% 127.9%
24 Feb 21 Q4 Dec 20 4 31 Dec 20 9.17 4.88 3.85 42.0% 0.50 0.68 3.1% 59.1% 47.6% 138.6%
24 Nov 20 Q3 Sep 20 3 31 Dec 20 8.89 3.61 2.61 29.3% 0.50 0.47 27.4% 58.5% 0.2% 67.8%
24 Aug 20 Q2 Jun 20 2 31 Dec 20 6.98 3.41 2.60 37.3% 0.00 0.45 10.0% 31.0% 48.0% 79.2%
24 Jun 20 Q1 Mar 20 1 31 Dec 20 6.34 2.28 1.76 27.7% 0.00 0.30 10.0% 1.4% 9.0% 6.0%
24 Feb 20 Q4 Dec 19 4 31 Dec 19 5.76 2.00 1.61 28.0% 0.50 0.26 2.7% 3.6% 3.8% 40.2%
28 Nov 19 Q3 Sep 19 3 31 Dec 19 5.61 2.12 1.55 27.7% 0.50 0.25 5.3% 1.6% 7.0% 18.8%
22 Aug 19 Q2 Jun 19 2 31 Dec 19 5.33 1.84 1.45 27.3% 0.00 0.34 14.9% 11.9% 22.4% 23.6%
30 May 19 Q1 Mar 19 1 31 Dec 19 6.26 2.35 1.87 29.9% 0.00 0.45 12.4% 7.9% 62.6% 13.4%
25 Feb 19 Q4 Dec 18 4 31 Dec 18 5.57 1.46 1.15 20.7% 0.75 0.28 0.8% 0.7% 39.9% 14.7%
23 Nov 18 Q3 Sep 18 3 31 Dec 18 5.52 1.92 1.92 34.7% 0.75 0.46 8.7% 1.3% 0.6% 31.8%
27 Aug 18 Q2 Jun 18 2 31 Dec 18 6.05 2.42 1.90 31.5% 0.00 0.46 4.2% 0.8% 15.3% 2.1%
31 May 18 Q1 Mar 18 1 31 Dec 18 5.80 2.07 1.65 28.5% 0.00 0.40 5.0% 0.1% 22.3% 0.4%
28 Feb 18 Q4 Dec 17 4 31 Dec 17 5.53 1.67 1.35 24.4% 0.00 0.33 1.2% 6.9% 7.1% 13.0%
28 Nov 17 Q3 Sep 17 3 31 Dec 17 5.60 1.90 1.45 26.0% 0.00 0.35 6.8% 7.3% 22.1% 13.0%
25 Aug 17 Q2 Jun 17 2 31 Dec 17 6.00 2.41 1.86 31.1% 1.50 0.45 3.6% 2.3% 12.5% 77.2%
19 May 17 Q1 Mar 17 1 31 Dec 17 5.79 2.13 1.66 28.6% 1.00 0.80 12.1% 6.8% 6.8% 4.8%
24 Feb 17 Q4 Dec 16 4 31 Dec 16 5.17 1.99 1.55 30.0% 0.00 0.75 0.9% 18.9% 20.6% 15.1%
25 Nov 16 Q3 Sep 16 3 31 Dec 16 5.22 1.38 1.29 24.6% 0.00 0.62 11.1% 17.1% 22.2% 27.4%
26 Aug 16 Q2 Jun 16 2 31 Dec 16 5.87 1.40 1.05 17.9% 1.00 0.51 5.7% 0.8% 39.6% 40.7%
31 May 16 Q1 Mar 16 1 31 Dec 16 6.22 2.22 1.74 28.0% 1.00 0.84 2.4% 8.5% 4.7% 20.1%
26 Feb 16 Q4 Dec 15 4 31 Dec 15 6.37 2.19 1.83 28.7% 1.00 0.88 1.4% 7.0% 3.1% 13.7%
20 Nov 15 Q3 Sep 15 3 31 Dec 15 6.29 2.30 1.77 28.2% 0.00 0.86 8.0% 47.1% 0.1% 25.7%
20 Aug 15 Q2 Jun 15 2 31 Dec 15 5.82 2.33 1.77 30.5% 1.00 0.86 14.4% 0.1% 18.6% 11.6%
26 May 15 Q1 Mar 15 1 31 Dec 15 6.80 2.84 2.18 32.0% 1.00 1.05 14.1% 16.8% 2.9% 2.7%
24 Feb 15 31/12/14 4 31/12/14 5.96 2.17 2.12 35.5% 1.00 1.02 39.4% 9.1% 11.2% 43.8%

Historical Dividends

Financial Ratios

EPS 1.19 sen
Trailing PE (Sector Median: 24.0) 31.1
PEG 1.26
Altman Z 0.9
Beaver 1.308
Current Ratio 8.38
Debt-Equity (DE) Ratio 0.15
FCF Yield 10.85 %
Revenue QoQ -4.13 %
Revenue YoY 0.0%
Profit QoQ 21.45 %
Profit YoY 3.24 %
Profit Margin (Sector Median: 4.3) 25.98 %
ROE (ROIC: 5.53) 5.82 %
Dividend Per Share (DPS) 0.5 sen
Dividend Yield (DY) 1.35 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 24.0)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 4.3)
ROE (ROIC: 5.54)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.2
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 2.23
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 48.03
Expected Revenue (M) 127.09
Expected Growth (%) 23.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR WONG THEAN SOON added 1000000.0 units announced on 04 May 2021 at ~RM0.57

MR WONG THEAN SOON added 2000000.0 units announced on 03 May 2021 at ~RM0.59

MR WONG THEAN SOON added 3171500.0 units announced on 22 Apr 2021 at ~RM0.59

Summary


Market Cap: 225 M.

Number of Shares: 609 M.

Adjusted Float: 69.9%.

Stock highly correlated with

BTM (53%)

NIHSIN (47%)

TOMYPAK (47%)

HEXCAP (46%)

Excel Force MSC Berhad is engaged in the development, provision, and maintenance of computer software application solutions for the financial services industry. Its software support services include software design, development, customization, and implementation; software maintenance, such as online supports, site visits, version upgrades, and trouble shootings; and software training. It also offers hardware support services comprising replacement of parts and maintenance of hardware. In addition, Excel Force MSC provides ASP services, including system administration, network management services, managed firewall services, servers and application monitoring services, network monitoring, bandwidth utilization monitoring, and support and maintenance services, as well as online system error reporting and online system enquiries. The company's CyberBroker suite of solutions include front, middle, and back office solutions. Its front office solutions enable the customer to exploit new technologies to widen the sources of execution of trade orders, enhance communication channels, and to disseminate information to all investors and users; and back office solutions that entails a comprehensive system to manage the back office of a stock broking company. The company was founded in 2002 and is based in Petaling Jaya, Malaysia.

Sectors: Technology, Software, Stock Brokers, Penny Stocks

Code: 0065

Website: http://www.excelforce.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 29-Sep-2023

Shareholder % Value (M)
Wong Thean Soon 18.23% 41.14
Mohamed Nizam Bin Abdul Razak 7.83% 17.67
Asia Internet Holdings Sdn Bhd 6.77% 15.28
Remote Monitoring Solutions Sdn Bhd 3.53% 7.97
Edisi Firma Sdn Bhd 1.94% 4.38
Jason Chan Ling Khee 1.8% 4.06
Lim Kok Han 1.76% 3.97
Jayakumar A/L Panneer Selvam 1.48% 3.34
Koh Thuan Teck 1.25% 2.82
Ng Hong Sing 1.15% 2.6
Quek Tee Kiam 1.04% 2.35
Rosetta Partners Sdn Bhd 1.04% 2.35
Elpis Models Management Sdn Bhd 1.04% 2.35
Chia Kee Siong 1.03% 2.32
Lee Yoke Fong 1.03% 2.32
Datuk Wira Farhash Wafa Salvador 0.89% 2.02
Tio Thiam Boon 0.88% 1.99
Ng Yoke Hin 0.57% 1.29
Ai Quantum Capital Sdn Bhd 0.54% 1.22
Chow Chee Fai 0.54% 1.22
Lim Chin Haw 0.54% 1.22
Wong Ii Le 0.51% 1.15
See Kok Wah 0.42% 0.95
Mah Lily 0.41% 0.93
Lew Ching Hoo 0.37% 0.83
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.