[EKSONS] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 67.94%
YoY- -21.36%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 209,357 276,195 243,143 207,481 221,592 295,511 234,112 -1.84%
PBT 21,517 36,065 20,115 11,018 19,816 36,788 39,028 -9.43%
Tax 1,692 -1,144 4,072 4,646 2,905 -3,384 -3,209 -
NP 23,209 34,921 24,187 15,664 22,721 33,404 35,819 -6.97%
-
NP to SH 18,084 30,362 21,530 18,013 22,905 33,291 35,666 -10.69%
-
Tax Rate -7.86% 3.17% -20.24% -42.17% -14.66% 9.20% 8.22% -
Total Cost 186,148 241,274 218,956 191,817 198,871 262,107 198,293 -1.04%
-
Net Worth 402,414 385,888 359,654 333,330 315,251 275,929 264,375 7.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,106 4,105 4,105 3,284 - 4,106 - -
Div Payout % 22.71% 13.52% 19.07% 18.23% - 12.33% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 402,414 385,888 359,654 333,330 315,251 275,929 264,375 7.24%
NOSH 164,250 164,207 164,225 164,202 164,193 164,243 164,208 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.09% 12.64% 9.95% 7.55% 10.25% 11.30% 15.30% -
ROE 4.49% 7.87% 5.99% 5.40% 7.27% 12.07% 13.49% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 127.46 168.20 148.05 126.36 134.96 179.92 142.57 -1.84%
EPS 11.01 18.49 13.11 10.97 13.95 20.27 21.72 -10.69%
DPS 2.50 2.50 2.50 2.00 0.00 2.50 0.00 -
NAPS 2.45 2.35 2.19 2.03 1.92 1.68 1.61 7.24%
Adjusted Per Share Value based on latest NOSH - 164,121
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 127.49 168.19 148.07 126.35 134.94 179.96 142.57 -1.84%
EPS 11.01 18.49 13.11 10.97 13.95 20.27 21.72 -10.69%
DPS 2.50 2.50 2.50 2.00 0.00 2.50 0.00 -
NAPS 2.4506 2.3499 2.1902 2.0299 1.9198 1.6803 1.61 7.24%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.03 1.01 1.04 0.83 0.64 1.26 1.36 -
P/RPS 0.81 0.60 0.70 0.66 0.47 0.70 0.95 -2.61%
P/EPS 9.36 5.46 7.93 7.57 4.59 6.22 6.26 6.92%
EY 10.69 18.31 12.61 13.22 21.80 16.09 15.97 -6.46%
DY 2.43 2.48 2.40 2.41 0.00 1.98 0.00 -
P/NAPS 0.42 0.43 0.47 0.41 0.33 0.75 0.84 -10.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 23/02/10 26/02/09 22/02/08 13/02/07 -
Price 1.00 1.07 1.11 0.86 0.56 1.11 1.90 -
P/RPS 0.78 0.64 0.75 0.68 0.41 0.62 1.33 -8.50%
P/EPS 9.08 5.79 8.47 7.84 4.01 5.48 8.75 0.61%
EY 11.01 17.28 11.81 12.76 24.91 18.26 11.43 -0.62%
DY 2.50 2.34 2.25 2.33 0.00 2.25 0.00 -
P/NAPS 0.41 0.46 0.51 0.42 0.29 0.66 1.18 -16.14%

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