[EXSIMHB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 292.82%
YoY- 32.19%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 18,707 19,726 21,560 23,763 26,073 26,942 28,381 -24.20%
PBT 5,912 6,954 5,484 5,239 -2,914 -468 2,712 67.88%
Tax -2 -12 -9 -4 -4 -18 -18 -76.79%
NP 5,910 6,942 5,475 5,235 -2,918 -486 2,694 68.59%
-
NP to SH 5,908 7,018 5,614 5,372 -2,786 -403 2,648 70.49%
-
Tax Rate 0.03% 0.17% 0.16% 0.08% - - 0.66% -
Total Cost 12,797 12,784 16,085 18,528 28,991 27,428 25,687 -37.07%
-
Net Worth 104,324 104,452 90,039 106,922 74,573 95,630 109,425 -3.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 104,324 104,452 90,039 106,922 74,573 95,630 109,425 -3.12%
NOSH 927,333 916,250 785,000 930,568 695,000 890,416 997,500 -4.73%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 31.59% 35.19% 25.39% 22.03% -11.19% -1.80% 9.49% -
ROE 5.66% 6.72% 6.24% 5.02% -3.74% -0.42% 2.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.02 2.15 2.75 2.55 3.75 3.03 2.85 -20.45%
EPS 0.64 0.77 0.72 0.58 -0.40 -0.05 0.27 77.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1125 0.114 0.1147 0.1149 0.1073 0.1074 0.1097 1.68%
Adjusted Per Share Value based on latest NOSH - 930,568
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.26 2.39 2.61 2.87 3.15 3.26 3.43 -24.22%
EPS 0.71 0.85 0.68 0.65 -0.34 -0.05 0.32 69.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1262 0.1264 0.1089 0.1293 0.0902 0.1157 0.1324 -3.13%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.08 0.08 0.10 0.05 0.06 0.09 0.09 -
P/RPS 3.97 3.72 3.64 1.96 1.60 2.97 3.16 16.38%
P/EPS 12.56 10.44 13.98 8.66 -14.97 -198.85 33.90 -48.32%
EY 7.96 9.57 7.15 11.55 -6.68 -0.50 2.95 93.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.87 0.44 0.56 0.84 0.82 -9.13%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 20/11/09 19/08/09 20/05/09 20/02/09 19/11/08 21/08/08 -
Price 0.08 0.08 0.09 0.10 0.06 0.08 0.09 -
P/RPS 3.97 3.72 3.28 3.92 1.60 2.64 3.16 16.38%
P/EPS 12.56 10.44 12.58 17.32 -14.97 -176.76 33.90 -48.32%
EY 7.96 9.57 7.95 5.77 -6.68 -0.57 2.95 93.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.78 0.87 0.56 0.74 0.82 -9.13%

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