[EKSONS] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 13.25%
YoY- 54.18%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 392,685 248,135 338,702 374,656 326,290 279,149 291,078 5.11%
PBT 141,539 26,940 24,282 45,307 24,005 24,503 20,734 37.71%
Tax -33,647 -4,281 -809 285 5,516 4,616 4,981 -
NP 107,892 22,659 23,473 45,592 29,521 29,119 25,715 26.98%
-
NP to SH 72,557 19,667 18,581 37,685 24,443 27,978 26,027 18.62%
-
Tax Rate 23.77% 15.89% 3.33% -0.63% -22.98% -18.84% -24.02% -
Total Cost 284,793 225,476 315,229 329,064 296,769 250,030 265,363 1.18%
-
Net Worth 326,358 330,000 330,140 389,136 358,776 342,973 318,772 0.39%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 8,209 8,225 8,205 - -
Div Payout % - - - 21.78% 33.65% 29.33% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 326,358 330,000 330,140 389,136 358,776 342,973 318,772 0.39%
NOSH 163,179 165,000 165,070 164,192 164,576 164,102 164,315 -0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 27.48% 9.13% 6.93% 12.17% 9.05% 10.43% 8.83% -
ROE 22.23% 5.96% 5.63% 9.68% 6.81% 8.16% 8.16% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 240.65 150.38 205.19 228.18 198.26 170.11 177.15 5.23%
EPS 44.46 11.92 11.26 22.95 14.85 17.05 15.84 18.75%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 2.00 2.00 2.00 2.37 2.18 2.09 1.94 0.50%
Adjusted Per Share Value based on latest NOSH - 164,192
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 239.13 151.11 206.26 228.15 198.70 169.99 177.26 5.11%
EPS 44.18 11.98 11.32 22.95 14.88 17.04 15.85 18.62%
DPS 0.00 0.00 0.00 5.00 5.01 5.00 0.00 -
NAPS 1.9874 2.0096 2.0104 2.3697 2.1848 2.0886 1.9412 0.39%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.42 1.36 0.925 1.08 1.51 1.00 0.54 -
P/RPS 0.59 0.90 0.45 0.47 0.76 0.59 0.30 11.92%
P/EPS 3.19 11.41 8.22 4.71 10.17 5.87 3.41 -1.10%
EY 31.31 8.76 12.17 21.25 9.84 17.05 29.33 1.09%
DY 0.00 0.00 0.00 4.63 3.31 5.00 0.00 -
P/NAPS 0.71 0.68 0.46 0.46 0.69 0.48 0.28 16.76%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 31/05/13 30/05/12 26/05/11 26/05/10 26/05/09 -
Price 1.46 1.35 1.06 1.08 1.30 0.85 0.68 -
P/RPS 0.61 0.90 0.52 0.47 0.66 0.50 0.38 8.20%
P/EPS 3.28 11.33 9.42 4.71 8.75 4.99 4.29 -4.37%
EY 30.46 8.83 10.62 21.25 11.42 20.06 23.29 4.57%
DY 0.00 0.00 0.00 4.63 3.85 5.88 0.00 -
P/NAPS 0.73 0.68 0.53 0.46 0.60 0.41 0.35 13.02%

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