[EKSONS] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 11.01%
YoY- -33.84%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 319,451 291,048 279,149 276,967 244,778 251,412 291,078 6.39%
PBT 33,785 32,797 24,503 11,936 9,959 11,176 20,734 38.43%
Tax 5,412 3,689 4,616 6,722 7,016 5,341 4,981 5.68%
NP 39,197 36,486 29,119 18,658 16,975 16,517 25,715 32.41%
-
NP to SH 34,486 34,928 27,978 21,139 19,042 17,719 26,027 20.61%
-
Tax Rate -16.02% -11.25% -18.84% -56.32% -70.45% -47.79% -24.02% -
Total Cost 280,254 254,562 250,030 258,309 227,803 234,895 265,363 3.70%
-
Net Worth 359,348 353,127 342,973 333,166 328,132 319,382 318,772 8.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,205 8,205 8,205 3,282 - - - -
Div Payout % 23.79% 23.49% 29.33% 15.53% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 359,348 353,127 342,973 333,166 328,132 319,382 318,772 8.30%
NOSH 164,086 164,245 164,102 164,121 164,066 163,785 164,315 -0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.27% 12.54% 10.43% 6.74% 6.93% 6.57% 8.83% -
ROE 9.60% 9.89% 8.16% 6.34% 5.80% 5.55% 8.16% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 194.68 177.20 170.11 168.76 149.19 153.50 177.15 6.48%
EPS 21.02 21.27 17.05 12.88 11.61 10.82 15.84 20.73%
DPS 5.00 5.00 5.00 2.00 0.00 0.00 0.00 -
NAPS 2.19 2.15 2.09 2.03 2.00 1.95 1.94 8.40%
Adjusted Per Share Value based on latest NOSH - 164,121
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 194.53 177.24 169.99 168.66 149.06 153.10 177.26 6.38%
EPS 21.00 21.27 17.04 12.87 11.60 10.79 15.85 20.61%
DPS 5.00 5.00 5.00 2.00 0.00 0.00 0.00 -
NAPS 2.1883 2.1504 2.0886 2.0289 1.9982 1.9449 1.9412 8.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.87 1.00 0.83 0.82 0.70 0.54 -
P/RPS 0.51 0.49 0.59 0.49 0.55 0.46 0.30 42.39%
P/EPS 4.76 4.09 5.87 6.44 7.07 6.47 3.41 24.87%
EY 21.02 24.44 17.05 15.52 14.15 15.45 29.33 -19.89%
DY 5.00 5.75 5.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.48 0.41 0.41 0.36 0.28 39.18%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 -
Price 1.03 1.00 0.85 0.86 0.76 0.87 0.68 -
P/RPS 0.53 0.56 0.50 0.51 0.51 0.57 0.38 24.80%
P/EPS 4.90 4.70 4.99 6.68 6.55 8.04 4.29 9.25%
EY 20.40 21.27 20.06 14.98 15.27 12.43 23.29 -8.44%
DY 4.85 5.00 5.88 2.33 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.41 0.42 0.38 0.45 0.35 21.69%

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