[EKSONS] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 7.47%
YoY- -48.3%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 351,879 333,747 319,451 244,778 360,420 327,887 337,821 0.68%
PBT 38,557 35,550 33,785 9,959 28,526 62,004 37,786 0.33%
Tax 2,332 -1,037 5,412 7,016 8,188 -7,396 -1,157 -
NP 40,889 34,513 39,197 16,975 36,714 54,608 36,629 1.84%
-
NP to SH 33,130 27,437 34,486 19,042 36,831 54,365 36,464 -1.58%
-
Tax Rate -6.05% 2.92% -16.02% -70.45% -28.70% 11.93% 3.06% -
Total Cost 310,990 299,234 280,254 227,803 323,706 273,279 301,192 0.53%
-
Net Worth 328,201 380,428 359,348 328,132 313,628 269,378 246,477 4.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,209 8,225 8,205 - 5,747 4,106 - -
Div Payout % 24.78% 29.98% 23.79% - 15.60% 7.55% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 328,201 380,428 359,348 328,132 313,628 269,378 246,477 4.88%
NOSH 164,100 164,687 164,086 164,066 164,203 164,254 164,318 -0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.62% 10.34% 12.27% 6.93% 10.19% 16.65% 10.84% -
ROE 10.09% 7.21% 9.60% 5.80% 11.74% 20.18% 14.79% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 214.43 202.65 194.68 149.19 219.50 199.62 205.59 0.70%
EPS 20.19 16.66 21.02 11.61 22.43 33.10 22.19 -1.56%
DPS 5.00 5.00 5.00 0.00 3.50 2.50 0.00 -
NAPS 2.00 2.31 2.19 2.00 1.91 1.64 1.50 4.90%
Adjusted Per Share Value based on latest NOSH - 164,066
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 214.28 203.24 194.53 149.06 219.48 199.67 205.72 0.68%
EPS 20.18 16.71 21.00 11.60 22.43 33.11 22.21 -1.58%
DPS 5.00 5.01 5.00 0.00 3.50 2.50 0.00 -
NAPS 1.9986 2.3167 2.1883 1.9982 1.9099 1.6404 1.501 4.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.10 1.03 1.00 0.82 0.93 1.32 1.01 -
P/RPS 0.51 0.51 0.51 0.55 0.42 0.66 0.49 0.66%
P/EPS 5.45 6.18 4.76 7.07 4.15 3.99 4.55 3.05%
EY 18.35 16.17 21.02 14.15 24.12 25.07 21.97 -2.95%
DY 4.55 4.85 5.00 0.00 3.76 1.89 0.00 -
P/NAPS 0.55 0.45 0.46 0.41 0.49 0.80 0.67 -3.23%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 25/11/10 30/11/09 25/11/08 21/11/07 22/11/06 -
Price 1.05 1.04 1.03 0.76 0.64 1.27 1.39 -
P/RPS 0.49 0.51 0.53 0.51 0.29 0.64 0.68 -5.31%
P/EPS 5.20 6.24 4.90 6.55 2.85 3.84 6.26 -3.04%
EY 19.23 16.02 20.40 15.27 35.05 26.06 15.96 3.15%
DY 4.76 4.81 4.85 0.00 5.47 1.97 0.00 -
P/NAPS 0.53 0.45 0.47 0.38 0.34 0.77 0.93 -8.93%

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