[EKSONS] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 3.88%
YoY- 51.75%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 394,014 341,336 456,268 329,270 312,149 344,102 357,556 6.66%
PBT 49,050 54,830 60,812 54,715 52,037 40,250 32,008 32.81%
Tax -4,512 -7,902 -6,388 -5,111 -4,278 -3,080 -768 224.54%
NP 44,538 46,928 54,424 49,604 47,758 37,170 31,240 26.58%
-
NP to SH 44,388 46,700 54,220 49,400 47,554 37,020 31,120 26.62%
-
Tax Rate 9.20% 14.41% 10.50% 9.34% 8.22% 7.65% 2.40% -
Total Cost 349,476 294,408 401,844 279,666 264,390 306,932 326,316 4.66%
-
Net Worth 275,929 269,361 259,495 279,183 264,375 246,362 236,354 10.84%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,474 8,212 - - - - - -
Div Payout % 12.33% 17.59% - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 275,929 269,361 259,495 279,183 264,375 246,362 236,354 10.84%
NOSH 164,243 164,244 164,237 164,225 164,208 164,241 164,135 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.30% 13.75% 11.93% 15.06% 15.30% 10.80% 8.74% -
ROE 16.09% 17.34% 20.89% 17.69% 17.99% 15.03% 13.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 239.90 207.82 277.81 200.50 190.09 209.51 217.84 6.62%
EPS 27.03 28.44 33.00 30.08 28.96 22.54 18.96 26.58%
DPS 3.33 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.58 1.70 1.61 1.50 1.44 10.79%
Adjusted Per Share Value based on latest NOSH - 164,270
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 239.94 207.86 277.85 200.51 190.09 209.55 217.74 6.66%
EPS 27.03 28.44 33.02 30.08 28.96 22.54 18.95 26.63%
DPS 3.33 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6803 1.6403 1.5802 1.7001 1.61 1.5003 1.4393 10.84%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.26 1.32 1.49 1.76 1.36 1.01 1.14 -
P/RPS 0.53 0.64 0.54 0.88 0.72 0.48 0.52 1.27%
P/EPS 4.66 4.64 4.51 5.85 4.70 4.48 6.01 -15.56%
EY 21.45 21.54 22.16 17.09 21.29 22.32 16.63 18.43%
DY 2.65 3.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.94 1.04 0.84 0.67 0.79 -3.39%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 21/11/07 28/08/07 31/05/07 13/02/07 22/11/06 28/08/06 -
Price 1.11 1.27 1.27 1.72 1.90 1.39 1.00 -
P/RPS 0.46 0.61 0.46 0.86 1.00 0.66 0.46 0.00%
P/EPS 4.11 4.47 3.85 5.72 6.56 6.17 5.27 -15.23%
EY 24.35 22.39 25.99 17.49 15.24 16.22 18.96 18.09%
DY 3.00 3.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.80 1.01 1.18 0.93 0.69 -2.91%

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