[EKSONS] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -6.91%
YoY- 54.18%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 279,142 295,712 444,000 374,656 368,260 341,266 475,836 -29.80%
PBT 28,689 38,568 47,948 45,307 48,086 52,068 90,844 -53.46%
Tax 2,256 -102 -1,636 285 -1,525 -4,196 -11,224 -
NP 30,945 38,466 46,312 45,592 46,561 47,872 79,620 -46.58%
-
NP to SH 24,112 30,294 39,780 37,685 40,482 40,464 72,496 -51.83%
-
Tax Rate -7.86% 0.26% 3.41% -0.63% 3.17% 8.06% 12.36% -
Total Cost 248,197 257,246 397,688 329,064 321,698 293,394 396,216 -26.68%
-
Net Worth 402,414 404,139 398,784 389,165 385,888 379,349 377,583 4.31%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,475 - - 8,210 5,473 - - -
Div Payout % 22.71% - - 21.79% 13.52% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 402,414 404,139 398,784 389,165 385,888 379,349 377,583 4.31%
NOSH 164,250 164,284 164,108 164,204 164,207 164,220 164,166 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.09% 13.01% 10.43% 12.17% 12.64% 14.03% 16.73% -
ROE 5.99% 7.50% 9.98% 9.68% 10.49% 10.67% 19.20% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 169.95 180.00 270.55 228.16 224.26 207.81 289.85 -29.83%
EPS 14.68 18.44 24.24 22.95 24.65 24.64 44.16 -51.85%
DPS 3.33 0.00 0.00 5.00 3.33 0.00 0.00 -
NAPS 2.45 2.46 2.43 2.37 2.35 2.31 2.30 4.28%
Adjusted Per Share Value based on latest NOSH - 164,192
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 169.99 180.08 270.38 228.15 224.26 207.82 289.77 -29.80%
EPS 14.68 18.45 24.22 22.95 24.65 24.64 44.15 -51.84%
DPS 3.33 0.00 0.00 5.00 3.33 0.00 0.00 -
NAPS 2.4506 2.4611 2.4285 2.3699 2.3499 2.3101 2.2994 4.31%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.03 1.10 1.05 1.08 1.01 1.03 1.23 -
P/RPS 0.61 0.61 0.39 0.47 0.45 0.50 0.42 28.10%
P/EPS 7.02 5.97 4.33 4.71 4.10 4.18 2.79 84.47%
EY 14.25 16.76 23.09 21.25 24.41 23.92 35.90 -45.83%
DY 3.24 0.00 0.00 4.63 3.30 0.00 0.00 -
P/NAPS 0.42 0.45 0.43 0.46 0.43 0.45 0.53 -14.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 30/08/12 30/05/12 29/02/12 29/11/11 22/08/11 -
Price 1.00 1.05 1.12 1.08 1.07 1.04 1.06 -
P/RPS 0.59 0.58 0.41 0.47 0.48 0.50 0.37 36.29%
P/EPS 6.81 5.69 4.62 4.71 4.34 4.22 2.40 99.79%
EY 14.68 17.56 21.64 21.25 23.04 23.69 41.66 -49.95%
DY 3.33 0.00 0.00 4.63 3.12 0.00 0.00 -
P/NAPS 0.41 0.43 0.46 0.46 0.46 0.45 0.46 -7.35%

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