[EKSONS] QoQ TTM 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- 15.1%
YoY- 56.38%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 390,669 327,887 353,948 329,270 313,811 337,821 321,534 13.82%
PBT 52,474 62,004 61,915 54,714 46,293 37,786 32,438 37.68%
Tax -5,033 -7,396 -6,516 -5,111 -3,178 -1,157 -450 397.92%
NP 47,441 54,608 55,399 49,603 43,115 36,629 31,988 29.95%
-
NP to SH 47,277 54,365 55,174 49,399 42,918 36,464 31,856 30.01%
-
Tax Rate 9.59% 11.93% 10.52% 9.34% 6.86% 3.06% 1.39% -
Total Cost 343,228 273,279 298,549 279,667 270,696 301,192 289,546 11.97%
-
Net Worth 275,925 269,378 259,495 279,259 264,317 246,477 236,354 10.83%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,106 4,106 - - - - - -
Div Payout % 8.69% 7.55% - - - - - -
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 275,925 269,378 259,495 279,259 264,317 246,477 236,354 10.83%
NOSH 164,241 164,254 164,237 164,270 164,172 164,318 164,135 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 12.14% 16.65% 15.65% 15.06% 13.74% 10.84% 9.95% -
ROE 17.13% 20.18% 21.26% 17.69% 16.24% 14.79% 13.48% -
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 237.86 199.62 215.51 200.44 191.15 205.59 195.90 13.77%
EPS 28.79 33.10 33.59 30.07 26.14 22.19 19.41 29.96%
DPS 2.50 2.50 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 237.90 199.67 215.54 200.51 191.10 205.72 195.80 13.82%
EPS 28.79 33.11 33.60 30.08 26.14 22.21 19.40 30.01%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6803 1.6404 1.5802 1.7006 1.6096 1.501 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 0.66 0.69 0.88 0.71 0.49 0.58 -5.81%
P/EPS 4.38 3.99 4.44 5.85 5.20 4.55 5.87 -17.68%
EY 22.85 25.07 22.55 17.09 19.22 21.97 17.02 21.63%
DY 1.98 1.89 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 0.47 0.64 0.59 0.86 0.99 0.68 0.51 -5.28%
P/EPS 3.86 3.84 3.78 5.72 7.27 6.26 5.15 -17.44%
EY 25.93 26.06 26.45 17.48 13.76 15.96 19.41 21.23%
DY 2.25 1.97 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