[TEKSENG] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 41.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 98,972 96,032 89,874 78,918 76,728 33,276 14,372 262.38%
PBT 5,876 13,571 10,325 5,072 3,340 7,725 3,865 32.25%
Tax -1,732 -3,655 -2,652 -1,248 -636 -2,023 -1,026 41.82%
NP 4,144 9,916 7,673 3,824 2,704 5,702 2,838 28.73%
-
NP to SH 4,144 9,916 7,673 3,824 2,704 5,702 2,838 28.73%
-
Tax Rate 29.48% 26.93% 25.69% 24.61% 19.04% 26.19% 26.55% -
Total Cost 94,828 86,116 82,201 75,094 74,024 27,574 11,533 307.90%
-
Net Worth 80,577 78,789 78,651 76,480 65,909 2,470,866 9,181 326.04%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 5,227 5,115 - - 63,355 - -
Div Payout % - 52.71% 66.67% - - 1,111.11% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 80,577 78,789 78,651 76,480 65,909 2,470,866 9,181 326.04%
NOSH 191,851 192,170 191,833 191,200 168,999 6,335,555 13,306 493.35%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.19% 10.33% 8.54% 4.85% 3.52% 17.14% 19.75% -
ROE 5.14% 12.59% 9.76% 5.00% 4.10% 0.23% 30.92% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 51.59 49.97 46.85 41.28 45.40 0.53 108.01 -38.92%
EPS 2.16 5.16 4.00 2.00 1.60 0.09 21.33 -78.30%
DPS 0.00 2.72 2.67 0.00 0.00 1.00 0.00 -
NAPS 0.42 0.41 0.41 0.40 0.39 0.39 0.69 -28.19%
Adjusted Per Share Value based on latest NOSH - 205,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.44 26.63 24.92 21.88 21.27 9.23 3.98 262.67%
EPS 1.15 2.75 2.13 1.06 0.75 1.58 0.79 28.47%
DPS 0.00 1.45 1.42 0.00 0.00 17.57 0.00 -
NAPS 0.2234 0.2185 0.2181 0.2121 0.1827 6.8508 0.0255 325.53%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.44 0.35 0.38 0.34 0.48 0.51 0.00 -
P/RPS 0.85 0.70 0.81 0.82 1.06 97.10 0.00 -
P/EPS 20.37 6.78 9.50 17.00 30.00 566.67 0.00 -
EY 4.91 14.74 10.53 5.88 3.33 0.18 0.00 -
DY 0.00 7.77 7.02 0.00 0.00 1.96 0.00 -
P/NAPS 1.05 0.85 0.93 0.85 1.23 1.31 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 17/05/06 22/02/06 25/11/05 23/08/05 26/05/05 24/02/05 07/01/05 -
Price 0.44 0.40 0.39 0.37 0.42 0.51 0.52 -
P/RPS 0.85 0.80 0.83 0.90 0.93 97.10 0.48 46.42%
P/EPS 20.37 7.75 9.75 18.50 26.25 566.67 2.44 312.06%
EY 4.91 12.90 10.26 5.41 3.81 0.18 41.03 -75.74%
DY 0.00 6.80 6.84 0.00 0.00 1.96 0.00 -
P/NAPS 1.05 0.98 0.95 0.93 1.08 1.31 0.75 25.17%

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