[EKSONS] YoY Cumulative 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- 19.39%
YoY- -40.44%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 113,050 338,848 214,585 209,357 276,195 243,143 207,481 -9.62%
PBT 1,859 125,376 26,616 21,517 36,065 20,115 11,018 -25.65%
Tax -790 -29,987 -4,336 1,692 -1,144 4,072 4,646 -
NP 1,069 95,389 22,280 23,209 34,921 24,187 15,664 -36.06%
-
NP to SH 4,044 52,228 18,667 18,084 30,362 21,530 18,013 -22.03%
-
Tax Rate 42.50% 23.92% 16.29% -7.86% 3.17% -20.24% -42.17% -
Total Cost 111,981 243,459 192,305 186,148 241,274 218,956 191,817 -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 - - - 4,106 4,105 4,105 3,284 -
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 0.82% 11.05% 4.48% 4.49% 7.87% 5.99% 5.40% -
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 69.33 206.38 130.70 127.46 168.20 148.05 126.36 -9.51%
EPS 2.48 31.81 11.37 11.01 18.49 13.11 10.97 -21.94%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 2.00 -
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 68.84 206.35 130.67 127.49 168.19 148.07 126.35 -9.62%
EPS 2.46 31.81 11.37 11.01 18.49 13.11 10.97 -22.04%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 2.00 -
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 1.70 0.68 1.08 0.81 0.60 0.70 0.66 17.07%
P/EPS 47.58 4.40 12.40 9.36 5.46 7.93 7.57 35.82%
EY 2.10 22.72 8.06 10.69 18.31 12.61 13.22 -26.39%
DY 0.00 0.00 0.00 2.43 2.48 2.40 2.41 -
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 1.66 0.71 1.09 0.78 0.64 0.75 0.68 16.03%
P/EPS 46.37 4.59 12.58 9.08 5.79 8.47 7.84 34.46%
EY 2.16 21.79 7.95 11.01 17.28 11.81 12.76 -25.61%
DY 0.00 0.00 0.00 2.50 2.34 2.25 2.33 -
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