[TEKSENG] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -22.9%
YoY- 89.43%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 153,500 142,379 134,456 121,088 111,628 120,344 117,796 19.28%
PBT 12,580 13,383 11,724 8,524 6,316 13,797 12,676 -0.50%
Tax -3,156 -1,272 -2,206 -348 4,288 -3,695 -3,609 -8.54%
NP 9,424 12,111 9,517 8,176 10,604 10,102 9,066 2.61%
-
NP to SH 9,424 12,111 9,517 8,176 10,604 10,102 9,066 2.61%
-
Tax Rate 25.09% 9.50% 18.82% 4.08% -67.89% 26.78% 28.47% -
Total Cost 144,076 130,268 124,938 112,912 101,024 110,242 108,729 20.62%
-
Net Worth 105,779 105,590 0 0 0 83,933 84,098 16.50%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 43,273 - - - - 7,194 4,805 332.28%
Div Payout % 459.18% - - - - 71.22% 53.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 105,779 105,590 0 0 0 83,933 84,098 16.50%
NOSH 240,408 239,978 240,139 240,763 241,774 239,810 240,282 0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.14% 8.51% 7.08% 6.75% 9.50% 8.39% 7.70% -
ROE 8.91% 11.47% 0.00% 0.00% 0.00% 12.04% 10.78% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 63.85 59.33 55.99 50.29 46.17 50.18 49.02 19.24%
EPS 3.92 5.04 3.96 3.40 4.40 4.21 3.77 2.63%
DPS 18.00 0.00 0.00 0.00 0.00 3.00 2.00 332.09%
NAPS 0.44 0.44 0.00 0.00 0.00 0.35 0.35 16.46%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 42.15 39.10 36.92 33.25 30.65 33.04 32.35 19.27%
EPS 2.59 3.33 2.61 2.25 2.91 2.77 2.49 2.65%
DPS 11.88 0.00 0.00 0.00 0.00 1.98 1.32 332.09%
NAPS 0.2905 0.2899 0.00 0.00 0.00 0.2305 0.2309 16.52%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.38 0.40 0.44 0.50 0.47 0.47 0.49 -
P/RPS 0.60 0.67 0.79 0.99 1.02 0.94 1.00 -28.84%
P/EPS 9.69 7.93 11.10 14.72 10.72 11.16 12.99 -17.73%
EY 10.32 12.62 9.01 6.79 9.33 8.96 7.70 21.53%
DY 47.37 0.00 0.00 0.00 0.00 6.38 4.08 411.97%
P/NAPS 0.86 0.91 0.00 0.00 0.00 1.34 1.40 -27.71%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 24/04/08 21/02/08 16/11/07 21/08/07 20/04/07 12/02/07 20/11/06 -
Price 0.36 0.38 0.42 0.42 0.46 0.47 0.62 -
P/RPS 0.56 0.64 0.75 0.84 1.00 0.94 1.26 -41.73%
P/EPS 9.18 7.53 10.60 12.37 10.49 11.16 16.43 -32.13%
EY 10.89 13.28 9.44 8.09 9.53 8.96 6.09 47.27%
DY 50.00 0.00 0.00 0.00 0.00 6.38 3.23 520.08%
P/NAPS 0.82 0.86 0.00 0.00 0.00 1.34 1.77 -40.09%

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