[EKSONS] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -18.55%
YoY- -38.89%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 276,967 244,778 251,412 291,078 287,995 360,420 345,771 -13.71%
PBT 11,936 9,959 11,176 20,734 22,987 28,526 34,556 -50.67%
Tax 6,722 7,016 5,341 4,981 8,775 8,188 5,086 20.37%
NP 18,658 16,975 16,517 25,715 31,762 36,714 39,642 -39.40%
-
NP to SH 21,139 19,042 17,719 26,027 31,953 36,831 39,642 -34.16%
-
Tax Rate -56.32% -70.45% -47.79% -24.02% -38.17% -28.70% -14.72% -
Total Cost 258,309 227,803 234,895 265,363 256,233 323,706 306,129 -10.67%
-
Net Worth 333,166 328,132 319,382 318,772 315,341 313,628 306,986 5.59%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,282 - - - 5,747 5,747 9,853 -51.85%
Div Payout % 15.53% - - - 17.99% 15.60% 24.86% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 333,166 328,132 319,382 318,772 315,341 313,628 306,986 5.59%
NOSH 164,121 164,066 163,785 164,315 164,240 164,203 164,164 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.74% 6.93% 6.57% 8.83% 11.03% 10.19% 11.46% -
ROE 6.34% 5.80% 5.55% 8.16% 10.13% 11.74% 12.91% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 168.76 149.19 153.50 177.15 175.35 219.50 210.63 -13.70%
EPS 12.88 11.61 10.82 15.84 19.46 22.43 24.15 -34.15%
DPS 2.00 0.00 0.00 0.00 3.50 3.50 6.00 -51.82%
NAPS 2.03 2.00 1.95 1.94 1.92 1.91 1.87 5.60%
Adjusted Per Share Value based on latest NOSH - 164,315
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 168.66 149.06 153.10 177.26 175.38 219.48 210.56 -13.71%
EPS 12.87 11.60 10.79 15.85 19.46 22.43 24.14 -34.17%
DPS 2.00 0.00 0.00 0.00 3.50 3.50 6.00 -51.82%
NAPS 2.0289 1.9982 1.9449 1.9412 1.9203 1.9099 1.8694 5.59%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.83 0.82 0.70 0.54 0.64 0.93 1.00 -
P/RPS 0.49 0.55 0.46 0.30 0.36 0.42 0.47 2.80%
P/EPS 6.44 7.07 6.47 3.41 3.29 4.15 4.14 34.14%
EY 15.52 14.15 15.45 29.33 30.40 24.12 24.15 -25.46%
DY 2.41 0.00 0.00 0.00 5.47 3.76 6.00 -45.47%
P/NAPS 0.41 0.41 0.36 0.28 0.33 0.49 0.53 -15.69%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 26/08/09 26/05/09 26/02/09 25/11/08 26/08/08 -
Price 0.86 0.76 0.87 0.68 0.56 0.64 0.95 -
P/RPS 0.51 0.51 0.57 0.38 0.32 0.29 0.45 8.67%
P/EPS 6.68 6.55 8.04 4.29 2.88 2.85 3.93 42.28%
EY 14.98 15.27 12.43 23.29 34.74 35.05 25.42 -29.64%
DY 2.33 0.00 0.00 0.00 6.25 5.47 6.32 -48.49%
P/NAPS 0.42 0.38 0.45 0.35 0.29 0.34 0.51 -12.10%

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