[EKSONS] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -21.7%
YoY- -11.45%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 365,808 250,120 307,641 366,697 375,092 291,048 251,412 6.44%
PBT 127,815 13,252 30,081 34,583 38,180 32,797 11,176 50.07%
Tax -33,518 -282 -4,554 2,682 2,527 3,689 5,341 -
NP 94,297 12,970 25,527 37,265 40,707 36,486 16,517 33.67%
-
NP to SH 61,744 14,953 17,701 29,506 33,320 34,928 17,719 23.11%
-
Tax Rate 26.22% 2.13% 15.14% -7.76% -6.62% -11.25% -47.79% -
Total Cost 271,511 237,150 282,114 329,432 334,385 254,562 234,895 2.44%
-
Net Worth 481,386 420,322 412,194 398,784 377,583 353,127 319,382 7.07%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 8,209 8,225 8,205 - -
Div Payout % - - - 27.82% 24.69% 23.49% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 481,386 420,322 412,194 398,784 377,583 353,127 319,382 7.07%
NOSH 163,181 164,188 164,221 164,108 164,166 164,245 163,785 -0.06%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 25.78% 5.19% 8.30% 10.16% 10.85% 12.54% 6.57% -
ROE 12.83% 3.56% 4.29% 7.40% 8.82% 9.89% 5.55% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 224.17 152.34 187.33 223.45 228.48 177.20 153.50 6.51%
EPS 37.84 9.11 10.78 17.98 20.30 21.27 10.82 23.19%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 2.95 2.56 2.51 2.43 2.30 2.15 1.95 7.13%
Adjusted Per Share Value based on latest NOSH - 164,108
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 222.76 152.31 187.34 223.31 228.42 177.24 153.10 6.44%
EPS 37.60 9.11 10.78 17.97 20.29 21.27 10.79 23.11%
DPS 0.00 0.00 0.00 5.00 5.01 5.00 0.00 -
NAPS 2.9315 2.5596 2.5101 2.4285 2.2994 2.1504 1.9449 7.07%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.40 1.34 0.96 1.05 1.23 0.87 0.70 -
P/RPS 0.62 0.88 0.51 0.47 0.54 0.49 0.46 5.09%
P/EPS 3.70 14.71 8.91 5.84 6.06 4.09 6.47 -8.88%
EY 27.03 6.80 11.23 17.12 16.50 24.44 15.45 9.76%
DY 0.00 0.00 0.00 4.76 4.07 5.75 0.00 -
P/NAPS 0.47 0.52 0.38 0.43 0.53 0.40 0.36 4.54%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 20/08/14 23/08/13 30/08/12 22/08/11 26/08/10 26/08/09 -
Price 1.24 1.46 0.955 1.12 1.06 1.00 0.87 -
P/RPS 0.55 0.96 0.51 0.50 0.46 0.56 0.57 -0.59%
P/EPS 3.28 16.03 8.86 6.23 5.22 4.70 8.04 -13.87%
EY 30.51 6.24 11.29 16.05 19.15 21.27 12.43 16.13%
DY 0.00 0.00 0.00 4.46 4.72 5.00 0.00 -
P/NAPS 0.42 0.57 0.38 0.46 0.46 0.47 0.45 -1.14%

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