[EKSONS] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -21.71%
YoY- -22.05%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 321,044 307,641 338,702 307,818 351,879 366,697 374,656 -9.77%
PBT 30,734 30,081 24,282 30,759 38,557 34,583 45,307 -22.77%
Tax -5,165 -4,554 -809 3,121 2,332 2,682 285 -
NP 25,569 25,527 23,473 33,880 40,889 37,265 45,592 -31.96%
-
NP to SH 19,999 17,701 18,581 25,937 33,130 29,506 37,685 -34.42%
-
Tax Rate 16.81% 15.14% 3.33% -10.15% -6.05% -7.76% -0.63% -
Total Cost 295,475 282,114 315,229 273,938 310,990 329,432 329,064 -6.92%
-
Net Worth 420,384 412,194 330,140 401,991 328,201 398,784 389,136 5.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,104 8,209 8,209 8,209 -
Div Payout % - - - 15.83% 24.78% 27.82% 21.78% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 420,384 412,194 330,140 401,991 328,201 398,784 389,136 5.27%
NOSH 164,212 164,221 165,070 164,078 164,100 164,108 164,192 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.96% 8.30% 6.93% 11.01% 11.62% 10.16% 12.17% -
ROE 4.76% 4.29% 5.63% 6.45% 10.09% 7.40% 9.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 195.50 187.33 205.19 187.60 214.43 223.45 228.18 -9.78%
EPS 12.18 10.78 11.26 15.81 20.19 17.98 22.95 -34.42%
DPS 0.00 0.00 0.00 2.50 5.00 5.00 5.00 -
NAPS 2.56 2.51 2.00 2.45 2.00 2.43 2.37 5.27%
Adjusted Per Share Value based on latest NOSH - 164,078
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 195.50 187.34 206.26 187.45 214.28 223.31 228.15 -9.77%
EPS 12.18 10.78 11.32 15.79 20.18 17.97 22.95 -34.42%
DPS 0.00 0.00 0.00 2.50 5.00 5.00 5.00 -
NAPS 2.56 2.5101 2.0104 2.448 1.9986 2.4285 2.3697 5.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.02 0.96 0.925 1.03 1.10 1.05 1.08 -
P/RPS 0.52 0.51 0.45 0.55 0.51 0.47 0.47 6.96%
P/EPS 8.38 8.91 8.22 6.52 5.45 5.84 4.71 46.77%
EY 11.94 11.23 12.17 15.35 18.35 17.12 21.25 -31.88%
DY 0.00 0.00 0.00 2.43 4.55 4.76 4.63 -
P/NAPS 0.40 0.38 0.46 0.42 0.55 0.43 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 31/05/13 27/02/13 27/11/12 30/08/12 30/05/12 -
Price 1.23 0.955 1.06 1.00 1.05 1.12 1.08 -
P/RPS 0.63 0.51 0.52 0.53 0.49 0.50 0.47 21.54%
P/EPS 10.10 8.86 9.42 6.33 5.20 6.23 4.71 66.21%
EY 9.90 11.29 10.62 15.81 19.23 16.05 21.25 -39.87%
DY 0.00 0.00 0.00 2.50 4.76 4.46 4.63 -
P/NAPS 0.48 0.38 0.53 0.41 0.53 0.46 0.46 2.87%

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