[EKSONS] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -18.55%
YoY- -38.89%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 374,656 326,290 279,149 291,078 361,914 329,270 283,247 4.76%
PBT 45,307 24,005 24,503 20,734 39,959 54,714 32,638 5.61%
Tax 285 5,516 4,616 4,981 2,739 -5,111 -947 -
NP 45,592 29,521 29,119 25,715 42,698 49,603 31,691 6.24%
-
NP to SH 37,685 24,443 27,978 26,027 42,592 49,399 31,589 2.98%
-
Tax Rate -0.63% -22.98% -18.84% -24.02% -6.85% 9.34% 2.90% -
Total Cost 329,064 296,769 250,030 265,363 319,216 279,667 251,556 4.57%
-
Net Worth 389,136 358,776 342,973 318,772 275,873 279,259 228,060 9.30%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 8,209 8,225 8,205 - 9,853 - - -
Div Payout % 21.78% 33.65% 29.33% - 23.14% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 389,136 358,776 342,973 318,772 275,873 279,259 228,060 9.30%
NOSH 164,192 164,576 164,102 164,315 164,210 164,270 164,072 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.17% 9.05% 10.43% 8.83% 11.80% 15.06% 11.19% -
ROE 9.68% 6.81% 8.16% 8.16% 15.44% 17.69% 13.85% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 228.18 198.26 170.11 177.15 220.40 200.44 172.64 4.75%
EPS 22.95 14.85 17.05 15.84 25.94 30.07 19.25 2.97%
DPS 5.00 5.00 5.00 0.00 6.00 0.00 0.00 -
NAPS 2.37 2.18 2.09 1.94 1.68 1.70 1.39 9.29%
Adjusted Per Share Value based on latest NOSH - 164,315
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 228.15 198.70 169.99 177.26 220.39 200.51 172.49 4.76%
EPS 22.95 14.88 17.04 15.85 25.94 30.08 19.24 2.97%
DPS 5.00 5.01 5.00 0.00 6.00 0.00 0.00 -
NAPS 2.3697 2.1848 2.0886 1.9412 1.68 1.7006 1.3888 9.30%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.08 1.51 1.00 0.54 1.05 1.76 0.95 -
P/RPS 0.47 0.76 0.59 0.30 0.48 0.88 0.55 -2.58%
P/EPS 4.71 10.17 5.87 3.41 4.05 5.85 4.93 -0.75%
EY 21.25 9.84 17.05 29.33 24.70 17.09 20.27 0.78%
DY 4.63 3.31 5.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.46 0.69 0.48 0.28 0.63 1.04 0.68 -6.30%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 26/05/11 26/05/10 26/05/09 29/05/08 31/05/07 22/05/06 -
Price 1.08 1.30 0.85 0.68 1.12 1.72 0.91 -
P/RPS 0.47 0.66 0.50 0.38 0.51 0.86 0.53 -1.98%
P/EPS 4.71 8.75 4.99 4.29 4.32 5.72 4.73 -0.07%
EY 21.25 11.42 20.06 23.29 23.16 17.48 21.16 0.07%
DY 4.63 3.85 5.88 0.00 5.36 0.00 0.00 -
P/NAPS 0.46 0.60 0.41 0.35 0.67 1.01 0.65 -5.59%

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