[EKSONS] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -44.18%
YoY- 17.37%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 444,000 374,656 368,260 341,266 475,836 326,290 324,190 23.34%
PBT 47,948 45,307 48,086 52,068 90,844 24,005 26,820 47.35%
Tax -1,636 285 -1,525 -4,196 -11,224 5,516 5,429 -
NP 46,312 45,592 46,561 47,872 79,620 29,521 32,249 27.31%
-
NP to SH 39,780 37,685 40,482 40,464 72,496 24,443 28,706 24.32%
-
Tax Rate 3.41% -0.63% 3.17% 8.06% 12.36% -22.98% -20.24% -
Total Cost 397,688 329,064 321,698 293,394 396,216 296,769 291,941 22.90%
-
Net Worth 398,784 389,165 385,888 379,349 377,583 358,103 359,654 7.13%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 8,210 5,473 - - 8,213 5,474 -
Div Payout % - 21.79% 13.52% - - 33.60% 19.07% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 398,784 389,165 385,888 379,349 377,583 358,103 359,654 7.13%
NOSH 164,108 164,204 164,207 164,220 164,166 164,267 164,225 -0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.43% 12.17% 12.64% 14.03% 16.73% 9.05% 9.95% -
ROE 9.98% 9.68% 10.49% 10.67% 19.20% 6.83% 7.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 270.55 228.16 224.26 207.81 289.85 198.63 197.41 23.40%
EPS 24.24 22.95 24.65 24.64 44.16 14.88 17.48 24.37%
DPS 0.00 5.00 3.33 0.00 0.00 5.00 3.33 -
NAPS 2.43 2.37 2.35 2.31 2.30 2.18 2.19 7.18%
Adjusted Per Share Value based on latest NOSH - 164,687
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 270.38 228.15 224.26 207.82 289.77 198.70 197.42 23.34%
EPS 24.22 22.95 24.65 24.64 44.15 14.88 17.48 24.31%
DPS 0.00 5.00 3.33 0.00 0.00 5.00 3.33 -
NAPS 2.4285 2.3699 2.3499 2.3101 2.2994 2.1807 2.1902 7.13%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.05 1.08 1.01 1.03 1.23 1.51 1.04 -
P/RPS 0.39 0.47 0.45 0.50 0.42 0.76 0.53 -18.50%
P/EPS 4.33 4.71 4.10 4.18 2.79 10.15 5.95 -19.10%
EY 23.09 21.25 24.41 23.92 35.90 9.85 16.81 23.59%
DY 0.00 4.63 3.30 0.00 0.00 3.31 3.21 -
P/NAPS 0.43 0.46 0.43 0.45 0.53 0.69 0.47 -5.76%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 29/11/11 22/08/11 26/05/11 25/02/11 -
Price 1.12 1.08 1.07 1.04 1.06 1.30 1.11 -
P/RPS 0.41 0.47 0.48 0.50 0.37 0.65 0.56 -18.78%
P/EPS 4.62 4.71 4.34 4.22 2.40 8.74 6.35 -19.12%
EY 21.64 21.25 23.04 23.69 41.66 11.45 15.75 23.61%
DY 0.00 4.63 3.12 0.00 0.00 3.85 3.00 -
P/NAPS 0.46 0.46 0.46 0.45 0.46 0.60 0.51 -6.65%

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