[EKSONS] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -13.04%
YoY- 10.16%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 360,420 345,771 361,914 390,669 327,887 353,948 329,270 6.19%
PBT 28,526 34,556 39,959 52,474 62,004 61,915 54,714 -35.14%
Tax 8,188 5,086 2,739 -5,033 -7,396 -6,516 -5,111 -
NP 36,714 39,642 42,698 47,441 54,608 55,399 49,603 -18.13%
-
NP to SH 36,831 39,642 42,592 47,277 54,365 55,174 49,399 -17.73%
-
Tax Rate -28.70% -14.72% -6.85% 9.59% 11.93% 10.52% 9.34% -
Total Cost 323,706 306,129 319,216 343,228 273,279 298,549 279,667 10.21%
-
Net Worth 313,628 306,986 275,873 275,925 269,378 259,495 279,259 8.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 5,747 9,853 9,853 4,106 4,106 - - -
Div Payout % 15.60% 24.86% 23.14% 8.69% 7.55% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 313,628 306,986 275,873 275,925 269,378 259,495 279,259 8.02%
NOSH 164,203 164,164 164,210 164,241 164,254 164,237 164,270 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.19% 11.46% 11.80% 12.14% 16.65% 15.65% 15.06% -
ROE 11.74% 12.91% 15.44% 17.13% 20.18% 21.26% 17.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 219.50 210.63 220.40 237.86 199.62 215.51 200.44 6.22%
EPS 22.43 24.15 25.94 28.79 33.10 33.59 30.07 -17.70%
DPS 3.50 6.00 6.00 2.50 2.50 0.00 0.00 -
NAPS 1.91 1.87 1.68 1.68 1.64 1.58 1.70 8.05%
Adjusted Per Share Value based on latest NOSH - 164,241
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 219.48 210.56 220.39 237.90 199.67 215.54 200.51 6.19%
EPS 22.43 24.14 25.94 28.79 33.11 33.60 30.08 -17.72%
DPS 3.50 6.00 6.00 2.50 2.50 0.00 0.00 -
NAPS 1.9099 1.8694 1.68 1.6803 1.6404 1.5802 1.7006 8.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.93 1.00 1.05 1.26 1.32 1.49 1.76 -
P/RPS 0.42 0.47 0.48 0.53 0.66 0.69 0.88 -38.84%
P/EPS 4.15 4.14 4.05 4.38 3.99 4.44 5.85 -20.40%
EY 24.12 24.15 24.70 22.85 25.07 22.55 17.09 25.74%
DY 3.76 6.00 5.71 1.98 1.89 0.00 0.00 -
P/NAPS 0.49 0.53 0.63 0.75 0.80 0.94 1.04 -39.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 29/05/08 22/02/08 21/11/07 28/08/07 31/05/07 -
Price 0.64 0.95 1.12 1.11 1.27 1.27 1.72 -
P/RPS 0.29 0.45 0.51 0.47 0.64 0.59 0.86 -51.45%
P/EPS 2.85 3.93 4.32 3.86 3.84 3.78 5.72 -37.07%
EY 35.05 25.42 23.16 25.93 26.06 26.45 17.48 58.81%
DY 5.47 6.32 5.36 2.25 1.97 0.00 0.00 -
P/NAPS 0.34 0.51 0.67 0.66 0.77 0.80 1.01 -51.51%

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