[EKSONS] QoQ Cumulative 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- 24.12%
YoY- 54.18%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 209,357 147,856 111,000 374,656 276,195 170,633 118,959 45.51%
PBT 21,517 19,284 11,987 45,307 36,065 26,034 22,711 -3.52%
Tax 1,692 -51 -409 285 -1,144 -2,098 -2,806 -
NP 23,209 19,233 11,578 45,592 34,921 23,936 19,905 10.72%
-
NP to SH 18,084 15,147 9,945 37,685 30,362 20,232 18,124 -0.14%
-
Tax Rate -7.86% 0.26% 3.41% -0.63% 3.17% 8.06% 12.36% -
Total Cost 186,148 128,623 99,422 329,064 241,274 146,697 99,054 51.99%
-
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 4,106 - - 8,210 4,105 - - -
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 4.49% 3.75% 2.49% 9.68% 7.87% 5.33% 4.80% -
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 127.46 90.00 67.64 228.16 168.20 103.90 72.46 45.47%
EPS 11.01 9.22 6.06 22.95 18.49 12.32 11.04 -0.18%
DPS 2.50 0.00 0.00 5.00 2.50 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 127.49 90.04 67.60 228.15 168.19 103.91 72.44 45.51%
EPS 11.01 9.22 6.06 22.95 18.49 12.32 11.04 -0.18%
DPS 2.50 0.00 0.00 5.00 2.50 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 0.81 1.22 1.55 0.47 0.60 0.99 1.70 -38.85%
P/EPS 9.36 11.93 17.33 4.71 5.46 8.36 11.14 -10.91%
EY 10.69 8.38 5.77 21.25 18.31 11.96 8.98 12.26%
DY 2.43 0.00 0.00 4.63 2.48 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 0.78 1.17 1.66 0.47 0.64 1.00 1.46 -34.03%
P/EPS 9.08 11.39 18.48 4.71 5.79 8.44 9.60 -3.62%
EY 11.01 8.78 5.41 21.25 17.28 11.85 10.42 3.72%
DY 2.50 0.00 0.00 4.63 2.34 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