[EKSONS] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -8.68%
YoY- 48.97%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 333,747 375,092 326,290 314,811 319,451 291,048 279,149 12.63%
PBT 35,550 38,180 24,005 33,600 33,785 32,797 24,503 28.12%
Tax -1,037 2,527 5,516 4,042 5,412 3,689 4,616 -
NP 34,513 40,707 29,521 37,642 39,197 36,486 29,119 11.98%
-
NP to SH 27,437 33,320 24,443 31,491 34,486 34,928 27,978 -1.29%
-
Tax Rate 2.92% -6.62% -22.98% -12.03% -16.02% -11.25% -18.84% -
Total Cost 299,234 334,385 296,769 277,169 280,254 254,562 250,030 12.71%
-
Net Worth 380,428 377,583 358,776 360,133 359,348 353,127 342,973 7.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 8,225 8,225 8,225 9,034 8,205 8,205 8,205 0.16%
Div Payout % 29.98% 24.69% 33.65% 28.69% 23.79% 23.49% 29.33% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 380,428 377,583 358,776 360,133 359,348 353,127 342,973 7.14%
NOSH 164,687 164,166 164,576 164,444 164,086 164,245 164,102 0.23%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.34% 10.85% 9.05% 11.96% 12.27% 12.54% 10.43% -
ROE 7.21% 8.82% 6.81% 8.74% 9.60% 9.89% 8.16% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 202.65 228.48 198.26 191.44 194.68 177.20 170.11 12.36%
EPS 16.66 20.30 14.85 19.15 21.02 21.27 17.05 -1.52%
DPS 5.00 5.00 5.00 5.50 5.00 5.00 5.00 0.00%
NAPS 2.31 2.30 2.18 2.19 2.19 2.15 2.09 6.89%
Adjusted Per Share Value based on latest NOSH - 164,444
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 203.24 228.42 198.70 191.71 194.53 177.24 169.99 12.63%
EPS 16.71 20.29 14.88 19.18 21.00 21.27 17.04 -1.29%
DPS 5.01 5.01 5.01 5.50 5.00 5.00 5.00 0.13%
NAPS 2.3167 2.2994 2.1848 2.1931 2.1883 2.1504 2.0886 7.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.03 1.23 1.51 1.04 1.00 0.87 1.00 -
P/RPS 0.51 0.54 0.76 0.54 0.51 0.49 0.59 -9.24%
P/EPS 6.18 6.06 10.17 5.43 4.76 4.09 5.87 3.48%
EY 16.17 16.50 9.84 18.41 21.02 24.44 17.05 -3.46%
DY 4.85 4.07 3.31 5.29 5.00 5.75 5.00 -2.00%
P/NAPS 0.45 0.53 0.69 0.47 0.46 0.40 0.48 -4.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 22/08/11 26/05/11 25/02/11 25/11/10 26/08/10 26/05/10 -
Price 1.04 1.06 1.30 1.11 1.03 1.00 0.85 -
P/RPS 0.51 0.46 0.66 0.58 0.53 0.56 0.50 1.32%
P/EPS 6.24 5.22 8.75 5.80 4.90 4.70 4.99 16.05%
EY 16.02 19.15 11.42 17.25 20.40 21.27 20.06 -13.91%
DY 4.81 4.72 3.85 4.95 4.85 5.00 5.88 -12.52%
P/NAPS 0.45 0.46 0.60 0.51 0.47 0.47 0.41 6.39%

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