[EKSONS] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 17.07%
YoY- 8.03%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 338,702 374,656 326,290 279,149 291,078 361,972 329,270 0.47%
PBT 24,282 45,307 24,005 24,504 20,733 39,960 54,715 -12.65%
Tax -809 285 5,516 4,757 4,981 1,595 -5,111 -26.43%
NP 23,473 45,592 29,521 29,261 25,714 41,555 49,604 -11.71%
-
NP to SH 18,051 37,685 24,443 28,116 26,026 41,455 49,400 -15.43%
-
Tax Rate 3.33% -0.63% -22.98% -19.41% -24.02% -3.99% 9.34% -
Total Cost 315,229 329,064 296,769 249,888 265,364 320,417 279,666 2.01%
-
Net Worth 402,192 389,165 358,103 343,108 318,563 295,626 279,183 6.26%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 8,210 8,213 8,208 5,747 9,854 - -
Div Payout % - 21.79% 33.60% 29.19% 22.08% 23.77% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 402,192 389,165 358,103 343,108 318,563 295,626 279,183 6.26%
NOSH 164,160 164,204 164,267 164,166 164,208 164,236 164,225 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.93% 12.17% 9.05% 10.48% 8.83% 11.48% 15.06% -
ROE 4.49% 9.68% 6.83% 8.19% 8.17% 14.02% 17.69% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 206.32 228.16 198.63 170.04 177.26 220.40 200.50 0.47%
EPS 10.99 22.95 14.88 17.12 15.85 25.24 30.08 -15.43%
DPS 0.00 5.00 5.00 5.00 3.50 6.00 0.00 -
NAPS 2.45 2.37 2.18 2.09 1.94 1.80 1.70 6.27%
Adjusted Per Share Value based on latest NOSH - 164,102
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 206.26 228.15 198.70 169.99 177.26 220.43 200.51 0.47%
EPS 10.99 22.95 14.88 17.12 15.85 25.24 30.08 -15.43%
DPS 0.00 5.00 5.00 5.00 3.50 6.00 0.00 -
NAPS 2.4492 2.3699 2.1807 2.0894 1.9399 1.8003 1.7001 6.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.925 1.08 1.51 1.00 0.54 1.05 1.76 -
P/RPS 0.45 0.47 0.76 0.59 0.30 0.48 0.88 -10.56%
P/EPS 8.41 4.71 10.15 5.84 3.41 4.16 5.85 6.23%
EY 11.89 21.25 9.85 17.13 29.35 24.04 17.09 -5.86%
DY 0.00 4.63 3.31 5.00 6.48 5.71 0.00 -
P/NAPS 0.38 0.46 0.69 0.48 0.28 0.58 1.04 -15.43%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 26/05/11 26/05/10 26/05/09 29/05/08 31/05/07 -
Price 1.06 1.08 1.30 0.85 0.68 1.12 1.72 -
P/RPS 0.51 0.47 0.65 0.50 0.38 0.51 0.86 -8.33%
P/EPS 9.64 4.71 8.74 4.96 4.29 4.44 5.72 9.08%
EY 10.37 21.25 11.45 20.15 23.31 22.54 17.49 -8.33%
DY 0.00 4.63 3.85 5.88 5.15 5.36 0.00 -
P/NAPS 0.43 0.46 0.60 0.41 0.35 0.62 1.01 -13.25%

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