[EKSONS] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 13.25%
YoY- 54.18%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 307,818 351,879 366,697 374,656 359,342 333,747 375,092 -12.29%
PBT 30,759 38,557 34,583 45,307 39,955 35,550 38,180 -13.36%
Tax 3,121 2,332 2,682 285 300 -1,037 2,527 15.03%
NP 33,880 40,889 37,265 45,592 40,255 34,513 40,707 -11.46%
-
NP to SH 25,937 33,130 29,506 37,685 33,275 27,437 33,320 -15.31%
-
Tax Rate -10.15% -6.05% -7.76% -0.63% -0.75% 2.92% -6.62% -
Total Cost 273,938 310,990 329,432 329,064 319,087 299,234 334,385 -12.39%
-
Net Worth 401,991 328,201 398,784 389,136 385,826 380,428 377,583 4.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,104 8,209 8,209 8,209 8,218 8,225 8,225 -36.95%
Div Payout % 15.83% 24.78% 27.82% 21.78% 24.70% 29.98% 24.69% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 401,991 328,201 398,784 389,136 385,826 380,428 377,583 4.24%
NOSH 164,078 164,100 164,108 164,192 164,181 164,687 164,166 -0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.01% 11.62% 10.16% 12.17% 11.20% 10.34% 10.85% -
ROE 6.45% 10.09% 7.40% 9.68% 8.62% 7.21% 8.82% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 187.60 214.43 223.45 228.18 218.87 202.65 228.48 -12.26%
EPS 15.81 20.19 17.98 22.95 20.27 16.66 20.30 -15.28%
DPS 2.50 5.00 5.00 5.00 5.00 5.00 5.00 -36.87%
NAPS 2.45 2.00 2.43 2.37 2.35 2.31 2.30 4.28%
Adjusted Per Share Value based on latest NOSH - 164,192
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 187.45 214.28 223.31 228.15 218.83 203.24 228.42 -12.29%
EPS 15.79 20.18 17.97 22.95 20.26 16.71 20.29 -15.32%
DPS 2.50 5.00 5.00 5.00 5.01 5.01 5.01 -36.95%
NAPS 2.448 1.9986 2.4285 2.3697 2.3495 2.3167 2.2994 4.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.03 1.10 1.05 1.08 1.01 1.03 1.23 -
P/RPS 0.55 0.51 0.47 0.47 0.46 0.51 0.54 1.22%
P/EPS 6.52 5.45 5.84 4.71 4.98 6.18 6.06 4.97%
EY 15.35 18.35 17.12 21.25 20.07 16.17 16.50 -4.68%
DY 2.43 4.55 4.76 4.63 4.95 4.85 4.07 -28.98%
P/NAPS 0.42 0.55 0.43 0.46 0.43 0.45 0.53 -14.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 30/08/12 30/05/12 29/02/12 29/11/11 22/08/11 -
Price 1.00 1.05 1.12 1.08 1.07 1.04 1.06 -
P/RPS 0.53 0.49 0.50 0.47 0.49 0.51 0.46 9.85%
P/EPS 6.33 5.20 6.23 4.71 5.28 6.24 5.22 13.64%
EY 15.81 19.23 16.05 21.25 18.94 16.02 19.15 -11.94%
DY 2.50 4.76 4.46 4.63 4.67 4.81 4.72 -34.41%
P/NAPS 0.41 0.53 0.46 0.46 0.46 0.45 0.46 -7.35%

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