[EKSONS] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -14.78%
YoY- -37.22%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 374,656 326,290 279,149 291,078 361,972 329,270 283,247 4.76%
PBT 45,307 24,005 24,504 20,733 39,960 54,715 32,589 5.63%
Tax 285 5,516 4,757 4,981 1,595 -5,111 81 23.30%
NP 45,592 29,521 29,261 25,714 41,555 49,604 32,670 5.70%
-
NP to SH 37,685 24,443 28,116 26,026 41,455 49,400 32,554 2.46%
-
Tax Rate -0.63% -22.98% -19.41% -24.02% -3.99% 9.34% -0.25% -
Total Cost 329,064 296,769 249,888 265,364 320,417 279,666 250,577 4.64%
-
Net Worth 389,165 358,103 343,108 318,563 295,626 279,183 228,215 9.29%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 8,210 8,213 8,208 5,747 9,854 - - -
Div Payout % 21.79% 33.60% 29.19% 22.08% 23.77% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 389,165 358,103 343,108 318,563 295,626 279,183 228,215 9.29%
NOSH 164,204 164,267 164,166 164,208 164,236 164,225 164,183 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.17% 9.05% 10.48% 8.83% 11.48% 15.06% 11.53% -
ROE 9.68% 6.83% 8.19% 8.17% 14.02% 17.69% 14.26% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 228.16 198.63 170.04 177.26 220.40 200.50 172.52 4.76%
EPS 22.95 14.88 17.12 15.85 25.24 30.08 19.82 2.47%
DPS 5.00 5.00 5.00 3.50 6.00 0.00 0.00 -
NAPS 2.37 2.18 2.09 1.94 1.80 1.70 1.39 9.29%
Adjusted Per Share Value based on latest NOSH - 164,315
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 228.15 198.70 169.99 177.26 220.43 200.51 172.49 4.76%
EPS 22.95 14.88 17.12 15.85 25.24 30.08 19.82 2.47%
DPS 5.00 5.00 5.00 3.50 6.00 0.00 0.00 -
NAPS 2.3699 2.1807 2.0894 1.9399 1.8003 1.7001 1.3898 9.29%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.08 1.51 1.00 0.54 1.05 1.76 0.95 -
P/RPS 0.47 0.76 0.59 0.30 0.48 0.88 0.55 -2.58%
P/EPS 4.71 10.15 5.84 3.41 4.16 5.85 4.79 -0.28%
EY 21.25 9.85 17.13 29.35 24.04 17.09 20.87 0.30%
DY 4.63 3.31 5.00 6.48 5.71 0.00 0.00 -
P/NAPS 0.46 0.69 0.48 0.28 0.58 1.04 0.68 -6.30%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 26/05/11 26/05/10 26/05/09 29/05/08 31/05/07 22/05/06 -
Price 1.08 1.30 0.85 0.68 1.12 1.72 0.91 -
P/RPS 0.47 0.65 0.50 0.38 0.51 0.86 0.53 -1.98%
P/EPS 4.71 8.74 4.96 4.29 4.44 5.72 4.59 0.43%
EY 21.25 11.45 20.15 23.31 22.54 17.49 21.79 -0.41%
DY 4.63 3.85 5.88 5.15 5.36 0.00 0.00 -
P/NAPS 0.46 0.60 0.41 0.35 0.62 1.01 0.65 -5.59%

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