[EKSONS] YoY Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 13.53%
YoY- -13.06%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 248,135 338,702 374,656 326,290 279,149 291,078 361,972 -6.09%
PBT 26,940 24,282 45,307 24,005 24,504 20,733 39,960 -6.35%
Tax -4,281 -809 285 5,516 4,757 4,981 1,595 -
NP 22,659 23,473 45,592 29,521 29,261 25,714 41,555 -9.60%
-
NP to SH 18,936 18,051 37,685 24,443 28,116 26,026 41,455 -12.23%
-
Tax Rate 15.89% 3.33% -0.63% -22.98% -19.41% -24.02% -3.99% -
Total Cost 225,476 315,229 329,064 296,769 249,888 265,364 320,417 -5.68%
-
Net Worth 417,180 402,192 389,165 358,103 343,108 318,563 295,626 5.90%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 417,180 402,192 389,165 358,103 343,108 318,563 295,626 5.90%
NOSH 164,244 164,160 164,204 164,267 164,166 164,208 164,236 0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.13% 6.93% 12.17% 9.05% 10.48% 8.83% 11.48% -
ROE 4.54% 4.49% 9.68% 6.83% 8.19% 8.17% 14.02% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 151.08 206.32 228.16 198.63 170.04 177.26 220.40 -6.09%
EPS 11.53 10.99 22.95 14.88 17.12 15.85 25.24 -12.23%
DPS 0.00 0.00 5.00 5.00 5.00 3.50 6.00 -
NAPS 2.54 2.45 2.37 2.18 2.09 1.94 1.80 5.90%
Adjusted Per Share Value based on latest NOSH - 164,576
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 151.11 206.26 228.15 198.70 169.99 177.26 220.43 -6.09%
EPS 11.53 10.99 22.95 14.88 17.12 15.85 25.24 -12.23%
DPS 0.00 0.00 5.00 5.00 5.00 3.50 6.00 -
NAPS 2.5405 2.4492 2.3699 2.1807 2.0894 1.9399 1.8003 5.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.36 0.925 1.08 1.51 1.00 0.54 1.05 -
P/RPS 0.90 0.45 0.47 0.76 0.59 0.30 0.48 11.03%
P/EPS 11.80 8.41 4.71 10.15 5.84 3.41 4.16 18.96%
EY 8.48 11.89 21.25 9.85 17.13 29.35 24.04 -15.93%
DY 0.00 0.00 4.63 3.31 5.00 6.48 5.71 -
P/NAPS 0.54 0.38 0.46 0.69 0.48 0.28 0.58 -1.18%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 31/05/13 30/05/12 26/05/11 26/05/10 26/05/09 29/05/08 -
Price 1.35 1.06 1.08 1.30 0.85 0.68 1.12 -
P/RPS 0.89 0.51 0.47 0.65 0.50 0.38 0.51 9.71%
P/EPS 11.71 9.64 4.71 8.74 4.96 4.29 4.44 17.53%
EY 8.54 10.37 21.25 11.45 20.15 23.31 22.54 -14.92%
DY 0.00 0.00 4.63 3.85 5.88 5.15 5.36 -
P/NAPS 0.53 0.43 0.46 0.60 0.41 0.35 0.62 -2.57%

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