[EKSONS] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock

[EKSONS] EKSONS CORPORATION BHD

Announcement Date

26-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

31-Mar-2011 [#4]

Profit Trend

QoQ- -14.85%

YoY- -13.06%

Quarter Report

4th Quarter 31.03.11.pdf

Latest QR

Upcoming QR

EKSONS's Result

EKSONS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Annualized Quarter Result
Revenue	248,135	338,702	374,656	326,290	279,149	291,078	361,972	-6.09%
YoY %	-26.74%	-9.60%	14.82%	16.89%	-4.10%	-19.59%	-	-
Horiz. %	68.55%	93.57%	103.50%	90.14%	77.12%	80.41%	100.00%	-
PBT	26,940	24,282	45,307	24,005	24,504	20,733	39,960	-6.35%
YoY %	10.95%	-46.41%	88.74%	-2.04%	18.19%	-48.12%	-	-
Horiz. %	67.42%	60.77%	113.38%	60.07%	61.32%	51.88%	100.00%	-
Tax	-4,281	-809	285	5,516	4,757	4,981	1,595	-
YoY %	-429.17%	-383.86%	-94.83%	15.96%	-4.50%	212.29%	-	-
Horiz. %	-268.40%	-50.72%	17.87%	345.83%	298.24%	312.29%	100.00%	-
NP	22,659	23,473	45,592	29,521	29,261	25,714	41,555	-9.60%
YoY %	-3.47%	-48.52%	54.44%	0.89%	13.79%	-38.12%	-	-
Horiz. %	54.53%	56.49%	109.71%	71.04%	70.42%	61.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,936	18,051	37,685	24,443	28,116	26,026	41,455	-12.23%
YoY %	4.90%	-52.10%	54.18%	-13.06%	8.03%	-37.22%	-	-
Horiz. %	45.68%	43.54%	90.91%	58.96%	67.82%	62.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.89%	3.33%	-0.63%	-22.98%	-19.41%	-24.02%	-3.99%	-
YoY %	377.18%	628.57%	97.26%	-18.39%	19.19%	-502.01%	-	-
Horiz. %	-398.25%	-83.46%	15.79%	575.94%	486.47%	602.01%	100.00%	-
Total Cost	225,476	315,229	329,064	296,769	249,888	265,364	320,417	-5.68%
YoY %	-28.47%	-4.20%	10.88%	18.76%	-5.83%	-17.18%	-	-
Horiz. %	70.37%	98.38%	102.70%	92.62%	77.99%	82.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	417,180	402,192	389,165	358,103	343,108	318,563	295,626	5.90%
YoY %	3.73%	3.35%	8.67%	4.37%	7.70%	7.76%	-	-
Horiz. %	141.12%	136.05%	131.64%	121.13%	116.06%	107.76%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	-	-	8,210	8,213	8,208	5,747	9,854	-
YoY %	-	-	-0.04%	0.06%	42.82%	-41.68%	-	-
Horiz. %	-	-	83.32%	83.35%	83.30%	58.32%	100.00%	-
Div Payout %	-	-	21.79%	33.60%	29.19%	22.08%	23.77%	-
YoY %	-	-	-35.15%	15.11%	32.20%	-7.11%	-	-
Horiz. %	-	-	91.67%	141.35%	122.80%	92.89%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	417,180	402,192	389,165	358,103	343,108	318,563	295,626	5.90%
YoY %	3.73%	3.35%	8.67%	4.37%	7.70%	7.76%	-	-
Horiz. %	141.12%	136.05%	131.64%	121.13%	116.06%	107.76%	100.00%	-
NOSH	164,244	164,160	164,204	164,267	164,166	164,208	164,236	0.00%
YoY %	0.05%	-0.03%	-0.04%	0.06%	-0.03%	-0.02%	-	-
Horiz. %	100.00%	99.95%	99.98%	100.02%	99.96%	99.98%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	9.13%	6.93%	12.17%	9.05%	10.48%	8.83%	11.48%	-
YoY %	31.75%	-43.06%	34.48%	-13.65%	18.69%	-23.08%	-	-
Horiz. %	79.53%	60.37%	106.01%	78.83%	91.29%	76.92%	100.00%	-
ROE	4.54%	4.49%	9.68%	6.83%	8.19%	8.17%	14.02%	-
YoY %	1.11%	-53.62%	41.73%	-16.61%	0.24%	-41.73%	-	-
Horiz. %	32.38%	32.03%	69.04%	48.72%	58.42%	58.27%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	151.08	206.32	228.16	198.63	170.04	177.26	220.40	-6.09%
YoY %	-26.77%	-9.57%	14.87%	16.81%	-4.07%	-19.57%	-	-
Horiz. %	68.55%	93.61%	103.52%	90.12%	77.15%	80.43%	100.00%	-
EPS	11.53	10.99	22.95	14.88	17.12	15.85	25.24	-12.23%
YoY %	4.91%	-52.11%	54.23%	-13.08%	8.01%	-37.20%	-	-
Horiz. %	45.68%	43.54%	90.93%	58.95%	67.83%	62.80%	100.00%	-
DPS	0.00	0.00	5.00	5.00	5.00	3.50	6.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	42.86%	-41.67%	-	-
Horiz. %	0.00%	0.00%	83.33%	83.33%	83.33%	58.33%	100.00%	-
NAPS	2.54	2.45	2.37	2.18	2.09	1.94	1.80	5.90%
YoY %	3.67%	3.38%	8.72%	4.31%	7.73%	7.78%	-	-
Horiz. %	141.11%	136.11%	131.67%	121.11%	116.11%	107.78%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 164,576
RPS	151.11	206.26	228.15	198.70	169.99	177.26	220.43	-6.09%
YoY %	-26.74%	-9.59%	14.82%	16.89%	-4.10%	-19.58%	-	-
Horiz. %	68.55%	93.57%	103.50%	90.14%	77.12%	80.42%	100.00%	-
EPS	11.53	10.99	22.95	14.88	17.12	15.85	25.24	-12.23%
YoY %	4.91%	-52.11%	54.23%	-13.08%	8.01%	-37.20%	-	-
Horiz. %	45.68%	43.54%	90.93%	58.95%	67.83%	62.80%	100.00%	-
DPS	0.00	0.00	5.00	5.00	5.00	3.50	6.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	42.86%	-41.67%	-	-
Horiz. %	0.00%	0.00%	83.33%	83.33%	83.33%	58.33%	100.00%	-
NAPS	2.5405	2.4492	2.3699	2.1807	2.0894	1.9399	1.8003	5.90%
YoY %	3.73%	3.35%	8.68%	4.37%	7.71%	7.75%	-	-
Horiz. %	141.12%	136.04%	131.64%	121.13%	116.06%	107.75%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	1.36	0.925	1.08	1.51	1.00	0.54	1.05	-
P/RPS	0.90	0.45	0.47	0.76	0.59	0.30	0.48	11.03%
YoY %	100.00%	-4.26%	-38.16%	28.81%	96.67%	-37.50%	-	-
Horiz. %	187.50%	93.75%	97.92%	158.33%	122.92%	62.50%	100.00%	-
P/EPS	11.80	8.41	4.71	10.15	5.84	3.41	4.16	18.96%
YoY %	40.31%	78.56%	-53.60%	73.80%	71.26%	-18.03%	-	-
Horiz. %	283.65%	202.16%	113.22%	243.99%	140.38%	81.97%	100.00%	-
EY	8.48	11.89	21.25	9.85	17.13	29.35	24.04	-15.93%
YoY %	-28.68%	-44.05%	115.74%	-42.50%	-41.64%	22.09%	-	-
Horiz. %	35.27%	49.46%	88.39%	40.97%	71.26%	122.09%	100.00%	-
DY	0.00	0.00	4.63	3.31	5.00	6.48	5.71	-
YoY %	0.00%	0.00%	39.88%	-33.80%	-22.84%	13.49%	-	-
Horiz. %	0.00%	0.00%	81.09%	57.97%	87.57%	113.49%	100.00%	-
P/NAPS	0.54	0.38	0.46	0.69	0.48	0.28	0.58	-1.18%
YoY %	42.11%	-17.39%	-33.33%	43.75%	71.43%	-51.72%	-	-
Horiz. %	93.10%	65.52%	79.31%	118.97%	82.76%	48.28%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	31/05/13	30/05/12	26/05/11	26/05/10	26/05/09	29/05/08	-
Price	1.35	1.06	1.08	1.30	0.85	0.68	1.12	-
P/RPS	0.89	0.51	0.47	0.65	0.50	0.38	0.51	9.71%
YoY %	74.51%	8.51%	-27.69%	30.00%	31.58%	-25.49%	-	-
Horiz. %	174.51%	100.00%	92.16%	127.45%	98.04%	74.51%	100.00%	-
P/EPS	11.71	9.64	4.71	8.74	4.96	4.29	4.44	17.53%
YoY %	21.47%	104.67%	-46.11%	76.21%	15.62%	-3.38%	-	-
Horiz. %	263.74%	217.12%	106.08%	196.85%	111.71%	96.62%	100.00%	-
EY	8.54	10.37	21.25	11.45	20.15	23.31	22.54	-14.92%
YoY %	-17.65%	-51.20%	85.59%	-43.18%	-13.56%	3.42%	-	-
Horiz. %	37.89%	46.01%	94.28%	50.80%	89.40%	103.42%	100.00%	-
DY	0.00	0.00	4.63	3.85	5.88	5.15	5.36	-
YoY %	0.00%	0.00%	20.26%	-34.52%	14.17%	-3.92%	-	-
Horiz. %	0.00%	0.00%	86.38%	71.83%	109.70%	96.08%	100.00%	-
P/NAPS	0.53	0.43	0.46	0.60	0.41	0.35	0.62	-2.57%
YoY %	23.26%	-6.52%	-23.33%	46.34%	17.14%	-43.55%	-	-
Horiz. %	85.48%	69.35%	74.19%	96.77%	66.13%	56.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos