[TEKSENG] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.15%
YoY- 12.87%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 111,628 120,344 117,796 106,306 98,972 96,032 89,874 15.56%
PBT 6,316 13,797 12,676 6,124 5,876 13,571 10,325 -27.96%
Tax 4,288 -3,695 -3,609 -1,808 -1,732 -3,655 -2,652 -
NP 10,604 10,102 9,066 4,316 4,144 9,916 7,673 24.09%
-
NP to SH 10,604 10,102 9,066 4,316 4,144 9,916 7,673 24.09%
-
Tax Rate -67.89% 26.78% 28.47% 29.52% 29.48% 26.93% 25.69% -
Total Cost 101,024 110,242 108,729 101,990 94,828 86,116 82,201 14.75%
-
Net Worth 0 83,933 84,098 78,998 80,577 78,789 78,651 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 7,194 4,805 - - 5,227 5,115 -
Div Payout % - 71.22% 53.00% - - 52.71% 66.67% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 0 83,933 84,098 78,998 80,577 78,789 78,651 -
NOSH 241,774 239,810 240,282 192,678 191,851 192,170 191,833 16.69%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.50% 8.39% 7.70% 4.06% 4.19% 10.33% 8.54% -
ROE 0.00% 12.04% 10.78% 5.46% 5.14% 12.59% 9.76% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 46.17 50.18 49.02 55.17 51.59 49.97 46.85 -0.97%
EPS 4.40 4.21 3.77 2.24 2.16 5.16 4.00 6.56%
DPS 0.00 3.00 2.00 0.00 0.00 2.72 2.67 -
NAPS 0.00 0.35 0.35 0.41 0.42 0.41 0.41 -
Adjusted Per Share Value based on latest NOSH - 193,448
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.95 33.37 32.66 29.47 27.44 26.63 24.92 15.55%
EPS 2.94 2.80 2.51 1.20 1.15 2.75 2.13 23.99%
DPS 0.00 1.99 1.33 0.00 0.00 1.45 1.42 -
NAPS 0.00 0.2327 0.2332 0.219 0.2234 0.2185 0.2181 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.47 0.47 0.49 0.44 0.44 0.35 0.38 -
P/RPS 1.02 0.94 1.00 0.80 0.85 0.70 0.81 16.62%
P/EPS 10.72 11.16 12.99 19.64 20.37 6.78 9.50 8.39%
EY 9.33 8.96 7.70 5.09 4.91 14.74 10.53 -7.75%
DY 0.00 6.38 4.08 0.00 0.00 7.77 7.02 -
P/NAPS 0.00 1.34 1.40 1.07 1.05 0.85 0.93 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 20/04/07 12/02/07 20/11/06 11/08/06 17/05/06 22/02/06 25/11/05 -
Price 0.46 0.47 0.62 0.40 0.44 0.40 0.39 -
P/RPS 1.00 0.94 1.26 0.72 0.85 0.80 0.83 13.23%
P/EPS 10.49 11.16 16.43 17.86 20.37 7.75 9.75 5.00%
EY 9.53 8.96 6.09 5.60 4.91 12.90 10.26 -4.80%
DY 0.00 6.38 3.23 0.00 0.00 6.80 6.84 -
P/NAPS 0.00 1.34 1.77 0.98 1.05 0.98 0.95 -

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