[EKSONS] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 12.28%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 215,037 372,502 321,044 351,879 333,747 319,451 244,778 -2.13%
PBT 16,323 122,370 30,734 38,557 35,550 33,785 9,959 8.57%
Tax -6,123 -28,059 -5,165 2,332 -1,037 5,412 7,016 -
NP 10,200 94,311 25,569 40,889 34,513 39,197 16,975 -8.13%
-
NP to SH 14,552 58,976 19,999 33,130 27,437 34,486 19,042 -4.38%
-
Tax Rate 37.51% 22.93% 16.81% -6.05% 2.92% -16.02% -70.45% -
Total Cost 204,837 278,191 295,475 310,990 299,234 280,254 227,803 -1.75%
-
Net Worth 486,099 472,910 420,384 328,201 380,428 359,348 328,132 6.76%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 8,209 8,225 8,205 - -
Div Payout % - - - 24.78% 29.98% 23.79% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 486,099 472,910 420,384 328,201 380,428 359,348 328,132 6.76%
NOSH 163,120 164,205 164,212 164,100 164,687 164,086 164,066 -0.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.74% 25.32% 7.96% 11.62% 10.34% 12.27% 6.93% -
ROE 2.99% 12.47% 4.76% 10.09% 7.21% 9.60% 5.80% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 131.83 226.85 195.50 214.43 202.65 194.68 149.19 -2.03%
EPS 8.92 35.92 12.18 20.19 16.66 21.02 11.61 -4.29%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 2.98 2.88 2.56 2.00 2.31 2.19 2.00 6.86%
Adjusted Per Share Value based on latest NOSH - 164,100
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 130.95 226.84 195.50 214.28 203.24 194.53 149.06 -2.13%
EPS 8.86 35.91 12.18 20.18 16.71 21.00 11.60 -4.38%
DPS 0.00 0.00 0.00 5.00 5.01 5.00 0.00 -
NAPS 2.9602 2.8799 2.56 1.9986 2.3167 2.1883 1.9982 6.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.15 1.38 1.02 1.10 1.03 1.00 0.82 -
P/RPS 0.87 0.61 0.52 0.51 0.51 0.51 0.55 7.93%
P/EPS 12.89 3.84 8.38 5.45 6.18 4.76 7.07 10.52%
EY 7.76 26.03 11.94 18.35 16.17 21.02 14.15 -9.52%
DY 0.00 0.00 0.00 4.55 4.85 5.00 0.00 -
P/NAPS 0.39 0.48 0.40 0.55 0.45 0.46 0.41 -0.82%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 27/11/13 27/11/12 29/11/11 25/11/10 30/11/09 -
Price 1.37 1.41 1.23 1.05 1.04 1.03 0.76 -
P/RPS 1.04 0.62 0.63 0.49 0.51 0.53 0.51 12.60%
P/EPS 15.36 3.93 10.10 5.20 6.24 4.90 6.55 15.25%
EY 6.51 25.47 9.90 19.23 16.02 20.40 15.27 -13.24%
DY 0.00 0.00 0.00 4.76 4.81 4.85 0.00 -
P/NAPS 0.46 0.49 0.48 0.53 0.45 0.47 0.38 3.23%

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