[EKSONS] YoY Annualized Quarter 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- 11.96%
YoY- -21.36%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 279,142 368,260 324,190 276,641 295,456 394,014 312,149 -1.84%
PBT 28,689 48,086 26,820 14,690 26,421 49,050 52,037 -9.43%
Tax 2,256 -1,525 5,429 6,194 3,873 -4,512 -4,278 -
NP 30,945 46,561 32,249 20,885 30,294 44,538 47,758 -6.97%
-
NP to SH 24,112 40,482 28,706 24,017 30,540 44,388 47,554 -10.69%
-
Tax Rate -7.86% 3.17% -20.24% -42.16% -14.66% 9.20% 8.22% -
Total Cost 248,197 321,698 291,941 255,756 265,161 349,476 264,390 -1.04%
-
Net Worth 402,414 385,888 359,654 333,330 315,251 275,929 264,375 7.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,475 5,473 5,474 4,378 - 5,474 - -
Div Payout % 22.71% 13.52% 19.07% 18.23% - 12.33% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 402,414 385,888 359,654 333,330 315,251 275,929 264,375 7.24%
NOSH 164,250 164,207 164,225 164,202 164,193 164,243 164,208 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.09% 12.64% 9.95% 7.55% 10.25% 11.30% 15.30% -
ROE 5.99% 10.49% 7.98% 7.21% 9.69% 16.09% 17.99% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 169.95 224.26 197.41 168.48 179.94 239.90 190.09 -1.84%
EPS 14.68 24.65 17.48 14.63 18.60 27.03 28.96 -10.69%
DPS 3.33 3.33 3.33 2.67 0.00 3.33 0.00 -
NAPS 2.45 2.35 2.19 2.03 1.92 1.68 1.61 7.24%
Adjusted Per Share Value based on latest NOSH - 164,121
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 169.99 224.26 197.42 168.46 179.92 239.94 190.09 -1.84%
EPS 14.68 24.65 17.48 14.63 18.60 27.03 28.96 -10.69%
DPS 3.33 3.33 3.33 2.67 0.00 3.33 0.00 -
NAPS 2.4506 2.3499 2.1902 2.0299 1.9198 1.6803 1.61 7.24%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.03 1.01 1.04 0.83 0.64 1.26 1.36 -
P/RPS 0.61 0.45 0.53 0.49 0.36 0.53 0.72 -2.72%
P/EPS 7.02 4.10 5.95 5.67 3.44 4.66 4.70 6.90%
EY 14.25 24.41 16.81 17.62 29.06 21.45 21.29 -6.46%
DY 3.24 3.30 3.21 3.21 0.00 2.65 0.00 -
P/NAPS 0.42 0.43 0.47 0.41 0.33 0.75 0.84 -10.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 23/02/10 26/02/09 22/02/08 13/02/07 -
Price 1.00 1.07 1.11 0.86 0.56 1.11 1.90 -
P/RPS 0.59 0.48 0.56 0.51 0.31 0.46 1.00 -8.41%
P/EPS 6.81 4.34 6.35 5.88 3.01 4.11 6.56 0.62%
EY 14.68 23.04 15.75 17.01 33.21 24.35 15.24 -0.62%
DY 3.33 3.12 3.00 3.10 0.00 3.00 0.00 -
P/NAPS 0.41 0.46 0.51 0.42 0.29 0.66 1.18 -16.14%

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