[EKSONS] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 11.01%
YoY- -33.84%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 307,818 359,342 314,811 276,967 287,995 390,669 313,811 -0.32%
PBT 30,759 39,955 33,600 11,936 22,987 52,474 46,293 -6.58%
Tax 3,121 300 4,042 6,722 8,775 -5,033 -3,178 -
NP 33,880 40,255 37,642 18,658 31,762 47,441 43,115 -3.93%
-
NP to SH 25,937 33,275 31,491 21,139 31,953 47,277 42,918 -8.04%
-
Tax Rate -10.15% -0.75% -12.03% -56.32% -38.17% 9.59% 6.86% -
Total Cost 273,938 319,087 277,169 258,309 256,233 343,228 270,696 0.19%
-
Net Worth 401,991 385,826 360,133 333,166 315,341 275,925 264,317 7.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,104 8,218 9,034 3,282 5,747 4,106 - -
Div Payout % 15.83% 24.70% 28.69% 15.53% 17.99% 8.69% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 401,991 385,826 360,133 333,166 315,341 275,925 264,317 7.23%
NOSH 164,078 164,181 164,444 164,121 164,240 164,241 164,172 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.01% 11.20% 11.96% 6.74% 11.03% 12.14% 13.74% -
ROE 6.45% 8.62% 8.74% 6.34% 10.13% 17.13% 16.24% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 187.60 218.87 191.44 168.76 175.35 237.86 191.15 -0.31%
EPS 15.81 20.27 19.15 12.88 19.46 28.79 26.14 -8.03%
DPS 2.50 5.00 5.50 2.00 3.50 2.50 0.00 -
NAPS 2.45 2.35 2.19 2.03 1.92 1.68 1.61 7.24%
Adjusted Per Share Value based on latest NOSH - 164,121
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 187.45 218.83 191.71 168.66 175.38 237.90 191.10 -0.32%
EPS 15.79 20.26 19.18 12.87 19.46 28.79 26.14 -8.05%
DPS 2.50 5.01 5.50 2.00 3.50 2.50 0.00 -
NAPS 2.448 2.3495 2.1931 2.0289 1.9203 1.6803 1.6096 7.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.03 1.01 1.04 0.83 0.64 1.26 1.36 -
P/RPS 0.55 0.46 0.54 0.49 0.36 0.53 0.71 -4.16%
P/EPS 6.52 4.98 5.43 6.44 3.29 4.38 5.20 3.83%
EY 15.35 20.07 18.41 15.52 30.40 22.85 19.22 -3.67%
DY 2.43 4.95 5.29 2.41 5.47 1.98 0.00 -
P/NAPS 0.42 0.43 0.47 0.41 0.33 0.75 0.84 -10.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 23/02/10 26/02/09 22/02/08 13/02/07 -
Price 1.00 1.07 1.11 0.86 0.56 1.11 1.90 -
P/RPS 0.53 0.49 0.58 0.51 0.32 0.47 0.99 -9.88%
P/EPS 6.33 5.28 5.80 6.68 2.88 3.86 7.27 -2.27%
EY 15.81 18.94 17.25 14.98 34.74 25.93 13.76 2.33%
DY 2.50 4.67 4.95 2.33 6.25 2.25 0.00 -
P/NAPS 0.41 0.46 0.51 0.42 0.29 0.66 1.18 -16.14%

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