[EKSONS] YoY TTM Result on 30-Jun-2010 [#1]

Stock

[EKSONS] EKSONS CORPORATION BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Jun-2010 [#1]

Profit Trend

QoQ- 24.84%

YoY- 97.12%

Quarter Report

1st Quarter 30.06.10.pdf

Latest QR

Upcoming QR

EKSONS's Result

EKSONS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	307,641	366,697	375,092	291,048	251,412	345,771	353,948	-2.30%
YoY %	-16.10%	-2.24%	28.88%	15.77%	-27.29%	-2.31%	-	-
Horiz. %	86.92%	103.60%	105.97%	82.23%	71.03%	97.69%	100.00%	-
PBT	30,081	34,583	38,180	32,797	11,176	34,556	61,915	-11.32%
YoY %	-13.02%	-9.42%	16.41%	193.46%	-67.66%	-44.19%	-	-
Horiz. %	48.58%	55.86%	61.67%	52.97%	18.05%	55.81%	100.00%	-
Tax	-4,554	2,682	2,527	3,689	5,341	5,086	-6,516	-5.79%
YoY %	-269.80%	6.13%	-31.50%	-30.93%	5.01%	178.05%	-	-
Horiz. %	69.89%	-41.16%	-38.78%	-56.61%	-81.97%	-78.05%	100.00%	-
NP	25,527	37,265	40,707	36,486	16,517	39,642	55,399	-12.10%
YoY %	-31.50%	-8.46%	11.57%	120.90%	-58.33%	-28.44%	-	-
Horiz. %	46.08%	67.27%	73.48%	65.86%	29.81%	71.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,701	29,506	33,320	34,928	17,719	39,642	55,174	-17.24%
YoY %	-40.01%	-11.45%	-4.60%	97.12%	-55.30%	-28.15%	-	-
Horiz. %	32.08%	53.48%	60.39%	63.31%	32.11%	71.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.14%	-7.76%	-6.62%	-11.25%	-47.79%	-14.72%	10.52%	-
YoY %	295.10%	-17.22%	41.16%	76.46%	-224.66%	-239.92%	-	-
Horiz. %	143.92%	-73.76%	-62.93%	-106.94%	-454.28%	-139.92%	100.00%	-
Total Cost	282,114	329,432	334,385	254,562	234,895	306,129	298,549	-0.93%
YoY %	-14.36%	-1.48%	31.36%	8.37%	-23.27%	2.54%	-	-
Horiz. %	94.50%	110.34%	112.00%	85.27%	78.68%	102.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	412,194	398,784	377,583	353,127	319,382	306,986	259,495	8.01%
YoY %	3.36%	5.61%	6.93%	10.57%	4.04%	18.30%	-	-
Horiz. %	158.84%	153.68%	145.51%	136.08%	123.08%	118.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	8,209	8,225	8,205	-	9,853	-	-
YoY %	-	-0.19%	0.24%	0.00%	-	0.00%	-	-
Horiz. %	-	83.31%	83.48%	83.27%	-	100.00%	-	-
Div Payout %	-	27.82%	24.69%	23.49%	-	24.86%	-	-
YoY %	-	12.68%	5.11%	0.00%	-	0.00%	-	-
Horiz. %	-	111.91%	99.32%	94.49%	-	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	412,194	398,784	377,583	353,127	319,382	306,986	259,495	8.01%
YoY %	3.36%	5.61%	6.93%	10.57%	4.04%	18.30%	-	-
Horiz. %	158.84%	153.68%	145.51%	136.08%	123.08%	118.30%	100.00%	-
NOSH	164,221	164,108	164,166	164,245	163,785	164,164	164,237	-0.00%
YoY %	0.07%	-0.04%	-0.05%	0.28%	-0.23%	-0.04%	-	-
Horiz. %	99.99%	99.92%	99.96%	100.00%	99.72%	99.96%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	8.30%	10.16%	10.85%	12.54%	6.57%	11.46%	15.65%	-
YoY %	-18.31%	-6.36%	-13.48%	90.87%	-42.67%	-26.77%	-	-
Horiz. %	53.04%	64.92%	69.33%	80.13%	41.98%	73.23%	100.00%	-
ROE	4.29%	7.40%	8.82%	9.89%	5.55%	12.91%	21.26%	-
YoY %	-42.03%	-16.10%	-10.82%	78.20%	-57.01%	-39.28%	-	-
Horiz. %	20.18%	34.81%	41.49%	46.52%	26.11%	60.72%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	187.33	223.45	228.48	177.20	153.50	210.63	215.51	-2.30%
YoY %	-16.16%	-2.20%	28.94%	15.44%	-27.12%	-2.26%	-	-
Horiz. %	86.92%	103.68%	106.02%	82.22%	71.23%	97.74%	100.00%	-
EPS	10.78	17.98	20.30	21.27	10.82	24.15	33.59	-17.24%
YoY %	-40.04%	-11.43%	-4.56%	96.58%	-55.20%	-28.10%	-	-
Horiz. %	32.09%	53.53%	60.43%	63.32%	32.21%	71.90%	100.00%	-
DPS	0.00	5.00	5.00	5.00	0.00	6.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	83.33%	83.33%	83.33%	0.00%	100.00%	-	-
NAPS	2.51	2.43	2.30	2.15	1.95	1.87	1.58	8.01%
YoY %	3.29%	5.65%	6.98%	10.26%	4.28%	18.35%	-	-
Horiz. %	158.86%	153.80%	145.57%	136.08%	123.42%	118.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 164,245
RPS	187.34	223.31	228.42	177.24	153.10	210.56	215.54	-2.30%
YoY %	-16.11%	-2.24%	28.88%	15.77%	-27.29%	-2.31%	-	-
Horiz. %	86.92%	103.60%	105.98%	82.23%	71.03%	97.69%	100.00%	-
EPS	10.78	17.97	20.29	21.27	10.79	24.14	33.60	-17.24%
YoY %	-40.01%	-11.43%	-4.61%	97.13%	-55.30%	-28.15%	-	-
Horiz. %	32.08%	53.48%	60.39%	63.30%	32.11%	71.85%	100.00%	-
DPS	0.00	5.00	5.01	5.00	0.00	6.00	0.00	-
YoY %	0.00%	-0.20%	0.20%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	83.33%	83.50%	83.33%	0.00%	100.00%	-	-
NAPS	2.5101	2.4285	2.2994	2.1504	1.9449	1.8694	1.5802	8.01%
YoY %	3.36%	5.61%	6.93%	10.57%	4.04%	18.30%	-	-
Horiz. %	158.85%	153.68%	145.51%	136.08%	123.08%	118.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.96	1.05	1.23	0.87	0.70	1.00	1.49	-
P/RPS	0.51	0.47	0.54	0.49	0.46	0.47	0.69	-4.90%
YoY %	8.51%	-12.96%	10.20%	6.52%	-2.13%	-31.88%	-	-
Horiz. %	73.91%	68.12%	78.26%	71.01%	66.67%	68.12%	100.00%	-
P/EPS	8.91	5.84	6.06	4.09	6.47	4.14	4.44	12.29%
YoY %	52.57%	-3.63%	48.17%	-36.79%	56.28%	-6.76%	-	-
Horiz. %	200.68%	131.53%	136.49%	92.12%	145.72%	93.24%	100.00%	-
EY	11.23	17.12	16.50	24.44	15.45	24.15	22.55	-10.96%
YoY %	-34.40%	3.76%	-32.49%	58.19%	-36.02%	7.10%	-	-
Horiz. %	49.80%	75.92%	73.17%	108.38%	68.51%	107.10%	100.00%	-
DY	0.00	4.76	4.07	5.75	0.00	6.00	0.00	-
YoY %	0.00%	16.95%	-29.22%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	79.33%	67.83%	95.83%	0.00%	100.00%	-	-
P/NAPS	0.38	0.43	0.53	0.40	0.36	0.53	0.94	-13.99%
YoY %	-11.63%	-18.87%	32.50%	11.11%	-32.08%	-43.62%	-	-
Horiz. %	40.43%	45.74%	56.38%	42.55%	38.30%	56.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/08/13	30/08/12	22/08/11	26/08/10	26/08/09	26/08/08	28/08/07	-
Price	0.955	1.12	1.06	1.00	0.87	0.95	1.27	-
P/RPS	0.51	0.50	0.46	0.56	0.57	0.45	0.59	-2.39%
YoY %	2.00%	8.70%	-17.86%	-1.75%	26.67%	-23.73%	-	-
Horiz. %	86.44%	84.75%	77.97%	94.92%	96.61%	76.27%	100.00%	-
P/EPS	8.86	6.23	5.22	4.70	8.04	3.93	3.78	15.23%
YoY %	42.22%	19.35%	11.06%	-41.54%	104.58%	3.97%	-	-
Horiz. %	234.39%	164.81%	138.10%	124.34%	212.70%	103.97%	100.00%	-
EY	11.29	16.05	19.15	21.27	12.43	25.42	26.45	-13.21%
YoY %	-29.66%	-16.19%	-9.97%	71.12%	-51.10%	-3.89%	-	-
Horiz. %	42.68%	60.68%	72.40%	80.42%	46.99%	96.11%	100.00%	-
DY	0.00	4.46	4.72	5.00	0.00	6.32	0.00	-
YoY %	0.00%	-5.51%	-5.60%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	70.57%	74.68%	79.11%	0.00%	100.00%	-	-
P/NAPS	0.38	0.46	0.46	0.47	0.45	0.51	0.80	-11.65%
YoY %	-17.39%	0.00%	-2.13%	4.44%	-11.76%	-36.25%	-	-
Horiz. %	47.50%	57.50%	57.50%	58.75%	56.25%	63.75%	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