[EKSONS] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -8.68%
YoY- 48.97%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 343,930 307,818 359,342 314,811 276,967 287,995 390,669 -2.09%
PBT 29,381 30,759 39,955 33,600 11,936 22,987 52,474 -9.20%
Tax -6,837 3,121 300 4,042 6,722 8,775 -5,033 5.23%
NP 22,544 33,880 40,255 37,642 18,658 31,762 47,441 -11.65%
-
NP to SH 18,634 25,937 33,275 31,491 21,139 31,953 47,277 -14.36%
-
Tax Rate 23.27% -10.15% -0.75% -12.03% -56.32% -38.17% 9.59% -
Total Cost 321,386 273,938 319,087 277,169 258,309 256,233 343,228 -1.08%
-
Net Worth 415,925 401,991 385,826 360,133 333,166 315,341 275,925 7.07%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 415,925 401,991 385,826 360,133 333,166 315,341 275,925 7.07%
NOSH 163,750 164,078 164,181 164,444 164,121 164,240 164,241 -0.04%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.55% 11.01% 11.20% 11.96% 6.74% 11.03% 12.14% -
ROE 4.48% 6.45% 8.62% 8.74% 6.34% 10.13% 17.13% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 210.03 187.60 218.87 191.44 168.76 175.35 237.86 -2.05%
EPS 11.38 15.81 20.27 19.15 12.88 19.46 28.79 -14.32%
DPS 0.00 2.50 5.00 5.50 2.00 3.50 2.50 -
NAPS 2.54 2.45 2.35 2.19 2.03 1.92 1.68 7.12%
Adjusted Per Share Value based on latest NOSH - 164,444
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 209.44 187.45 218.83 191.71 168.66 175.38 237.90 -2.09%
EPS 11.35 15.79 20.26 19.18 12.87 19.46 28.79 -14.35%
DPS 0.00 2.50 5.01 5.50 2.00 3.50 2.50 -
NAPS 2.5328 2.448 2.3495 2.1931 2.0289 1.9203 1.6803 7.07%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.41 1.03 1.01 1.04 0.83 0.64 1.26 -
P/RPS 0.67 0.55 0.46 0.54 0.49 0.36 0.53 3.98%
P/EPS 12.39 6.52 4.98 5.43 6.44 3.29 4.38 18.90%
EY 8.07 15.35 20.07 18.41 15.52 30.40 22.85 -15.91%
DY 0.00 2.43 4.95 5.29 2.41 5.47 1.98 -
P/NAPS 0.56 0.42 0.43 0.47 0.41 0.33 0.75 -4.74%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 29/02/12 25/02/11 23/02/10 26/02/09 22/02/08 -
Price 1.43 1.00 1.07 1.11 0.86 0.56 1.11 -
P/RPS 0.68 0.53 0.49 0.58 0.51 0.32 0.47 6.34%
P/EPS 12.57 6.33 5.28 5.80 6.68 2.88 3.86 21.72%
EY 7.96 15.81 18.94 17.25 14.98 34.74 25.93 -17.85%
DY 0.00 2.50 4.67 4.95 2.33 6.25 2.25 -
P/NAPS 0.56 0.41 0.46 0.51 0.42 0.29 0.66 -2.69%

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