[EKSONS] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -20.41%
YoY- -40.44%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 150,733 451,797 286,113 279,142 368,260 324,190 276,641 -9.62%
PBT 2,478 167,168 35,488 28,689 48,086 26,820 14,690 -25.65%
Tax -1,053 -39,982 -5,781 2,256 -1,525 5,429 6,194 -
NP 1,425 127,185 29,706 30,945 46,561 32,249 20,885 -36.06%
-
NP to SH 5,392 69,637 24,889 24,112 40,482 28,706 24,017 -22.03%
-
Tax Rate 42.49% 23.92% 16.29% -7.86% 3.17% -20.24% -42.16% -
Total Cost 149,308 324,612 256,406 248,197 321,698 291,941 255,756 -8.57%
-
Net Worth 492,454 472,859 417,011 402,414 385,888 359,654 333,330 6.71%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 5,475 5,473 5,474 4,378 -
Div Payout % - - - 22.71% 13.52% 19.07% 18.23% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 492,454 472,859 417,011 402,414 385,888 359,654 333,330 6.71%
NOSH 163,064 164,187 164,177 164,250 164,207 164,225 164,202 -0.11%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.95% 28.15% 10.38% 11.09% 12.64% 9.95% 7.55% -
ROE 1.09% 14.73% 5.97% 5.99% 10.49% 7.98% 7.21% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 92.44 275.17 174.27 169.95 224.26 197.41 168.48 -9.51%
EPS 3.31 42.41 15.16 14.68 24.65 17.48 14.63 -21.93%
DPS 0.00 0.00 0.00 3.33 3.33 3.33 2.67 -
NAPS 3.02 2.88 2.54 2.45 2.35 2.19 2.03 6.84%
Adjusted Per Share Value based on latest NOSH - 164,078
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 91.79 275.13 174.23 169.99 224.26 197.42 168.46 -9.62%
EPS 3.28 42.41 15.16 14.68 24.65 17.48 14.63 -22.04%
DPS 0.00 0.00 0.00 3.33 3.33 3.33 2.67 -
NAPS 2.9989 2.8796 2.5395 2.4506 2.3499 2.1902 2.0299 6.71%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.18 1.40 1.41 1.03 1.01 1.04 0.83 -
P/RPS 1.28 0.51 0.81 0.61 0.45 0.53 0.49 17.34%
P/EPS 35.69 3.30 9.30 7.02 4.10 5.95 5.67 35.86%
EY 2.80 30.30 10.75 14.25 24.41 16.81 17.62 -26.39%
DY 0.00 0.00 0.00 3.24 3.30 3.21 3.21 -
P/NAPS 0.39 0.49 0.56 0.42 0.43 0.47 0.41 -0.82%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 28/05/15 27/02/14 27/02/13 29/02/12 25/02/11 23/02/10 -
Price 1.15 1.46 1.43 1.00 1.07 1.11 0.86 -
P/RPS 1.24 0.53 0.82 0.59 0.48 0.56 0.51 15.95%
P/EPS 34.78 3.44 9.43 6.81 4.34 6.35 5.88 34.46%
EY 2.88 29.05 10.60 14.68 23.04 15.75 17.01 -25.61%
DY 0.00 0.00 0.00 3.33 3.12 3.00 3.10 -
P/NAPS 0.38 0.51 0.56 0.41 0.46 0.51 0.42 -1.65%

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