[EKSONS] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -9.91%
YoY- -13.78%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 287,995 360,420 345,771 361,914 390,669 327,887 353,948 -12.78%
PBT 22,987 28,526 34,556 39,959 52,474 62,004 61,915 -48.18%
Tax 8,775 8,188 5,086 2,739 -5,033 -7,396 -6,516 -
NP 31,762 36,714 39,642 42,698 47,441 54,608 55,399 -30.86%
-
NP to SH 31,953 36,831 39,642 42,592 47,277 54,365 55,174 -30.40%
-
Tax Rate -38.17% -28.70% -14.72% -6.85% 9.59% 11.93% 10.52% -
Total Cost 256,233 323,706 306,129 319,216 343,228 273,279 298,549 -9.64%
-
Net Worth 315,341 313,628 306,986 275,873 275,925 269,378 259,495 13.80%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,747 5,747 9,853 9,853 4,106 4,106 - -
Div Payout % 17.99% 15.60% 24.86% 23.14% 8.69% 7.55% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 315,341 313,628 306,986 275,873 275,925 269,378 259,495 13.80%
NOSH 164,240 164,203 164,164 164,210 164,241 164,254 164,237 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.03% 10.19% 11.46% 11.80% 12.14% 16.65% 15.65% -
ROE 10.13% 11.74% 12.91% 15.44% 17.13% 20.18% 21.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 175.35 219.50 210.63 220.40 237.86 199.62 215.51 -12.79%
EPS 19.46 22.43 24.15 25.94 28.79 33.10 33.59 -30.38%
DPS 3.50 3.50 6.00 6.00 2.50 2.50 0.00 -
NAPS 1.92 1.91 1.87 1.68 1.68 1.64 1.58 13.80%
Adjusted Per Share Value based on latest NOSH - 164,210
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 175.38 219.48 210.56 220.39 237.90 199.67 215.54 -12.78%
EPS 19.46 22.43 24.14 25.94 28.79 33.11 33.60 -30.40%
DPS 3.50 3.50 6.00 6.00 2.50 2.50 0.00 -
NAPS 1.9203 1.9099 1.8694 1.68 1.6803 1.6404 1.5802 13.81%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.64 0.93 1.00 1.05 1.26 1.32 1.49 -
P/RPS 0.36 0.42 0.47 0.48 0.53 0.66 0.69 -35.06%
P/EPS 3.29 4.15 4.14 4.05 4.38 3.99 4.44 -18.03%
EY 30.40 24.12 24.15 24.70 22.85 25.07 22.55 21.92%
DY 5.47 3.76 6.00 5.71 1.98 1.89 0.00 -
P/NAPS 0.33 0.49 0.53 0.63 0.75 0.80 0.94 -50.07%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 26/08/08 29/05/08 22/02/08 21/11/07 28/08/07 -
Price 0.56 0.64 0.95 1.12 1.11 1.27 1.27 -
P/RPS 0.32 0.29 0.45 0.51 0.47 0.64 0.59 -33.36%
P/EPS 2.88 2.85 3.93 4.32 3.86 3.84 3.78 -16.51%
EY 34.74 35.05 25.42 23.16 25.93 26.06 26.45 19.83%
DY 6.25 5.47 6.32 5.36 2.25 1.97 0.00 -
P/NAPS 0.29 0.34 0.51 0.67 0.66 0.77 0.80 -49.00%

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