[EKSONS] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 17.7%
YoY- 23.75%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 327,887 353,948 329,270 313,811 337,821 321,534 283,247 10.23%
PBT 62,004 61,915 54,714 46,293 37,786 32,438 32,638 53.33%
Tax -7,396 -6,516 -5,111 -3,178 -1,157 -450 -947 293.14%
NP 54,608 55,399 49,603 43,115 36,629 31,988 31,691 43.68%
-
NP to SH 54,365 55,174 49,399 42,918 36,464 31,856 31,589 43.56%
-
Tax Rate 11.93% 10.52% 9.34% 6.86% 3.06% 1.39% 2.90% -
Total Cost 273,279 298,549 279,667 270,696 301,192 289,546 251,556 5.67%
-
Net Worth 269,378 259,495 279,259 264,317 246,477 236,354 228,060 11.72%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,106 - - - - - - -
Div Payout % 7.55% - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 269,378 259,495 279,259 264,317 246,477 236,354 228,060 11.72%
NOSH 164,254 164,237 164,270 164,172 164,318 164,135 164,072 0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.65% 15.65% 15.06% 13.74% 10.84% 9.95% 11.19% -
ROE 20.18% 21.26% 17.69% 16.24% 14.79% 13.48% 13.85% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 199.62 215.51 200.44 191.15 205.59 195.90 172.64 10.15%
EPS 33.10 33.59 30.07 26.14 22.19 19.41 19.25 43.47%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.58 1.70 1.61 1.50 1.44 1.39 11.64%
Adjusted Per Share Value based on latest NOSH - 164,172
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 199.67 215.54 200.51 191.10 205.72 195.80 172.49 10.23%
EPS 33.11 33.60 30.08 26.14 22.21 19.40 19.24 43.55%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6404 1.5802 1.7006 1.6096 1.501 1.4393 1.3888 11.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.32 1.49 1.76 1.36 1.01 1.14 0.95 -
P/RPS 0.66 0.69 0.88 0.71 0.49 0.58 0.55 12.91%
P/EPS 3.99 4.44 5.85 5.20 4.55 5.87 4.93 -13.14%
EY 25.07 22.55 17.09 19.22 21.97 17.02 20.27 15.20%
DY 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.04 0.84 0.67 0.79 0.68 11.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 28/08/07 31/05/07 13/02/07 22/11/06 28/08/06 22/05/06 -
Price 1.27 1.27 1.72 1.90 1.39 1.00 0.91 -
P/RPS 0.64 0.59 0.86 0.99 0.68 0.51 0.53 13.38%
P/EPS 3.84 3.78 5.72 7.27 6.26 5.15 4.73 -12.96%
EY 26.06 26.45 17.48 13.76 15.96 19.41 21.16 14.88%
DY 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 1.01 1.18 0.93 0.69 0.65 11.94%

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