[TEKSENG] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 110.07%
YoY- 18.16%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 121,088 111,628 120,344 117,796 106,306 98,972 96,032 16.76%
PBT 8,524 6,316 13,797 12,676 6,124 5,876 13,571 -26.72%
Tax -348 4,288 -3,695 -3,609 -1,808 -1,732 -3,655 -79.23%
NP 8,176 10,604 10,102 9,066 4,316 4,144 9,916 -12.10%
-
NP to SH 8,176 10,604 10,102 9,066 4,316 4,144 9,916 -12.10%
-
Tax Rate 4.08% -67.89% 26.78% 28.47% 29.52% 29.48% 26.93% -
Total Cost 112,912 101,024 110,242 108,729 101,990 94,828 86,116 19.85%
-
Net Worth 0 0 83,933 84,098 78,998 80,577 78,789 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 7,194 4,805 - - 5,227 -
Div Payout % - - 71.22% 53.00% - - 52.71% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 0 83,933 84,098 78,998 80,577 78,789 -
NOSH 240,763 241,774 239,810 240,282 192,678 191,851 192,170 16.26%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.75% 9.50% 8.39% 7.70% 4.06% 4.19% 10.33% -
ROE 0.00% 0.00% 12.04% 10.78% 5.46% 5.14% 12.59% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 50.29 46.17 50.18 49.02 55.17 51.59 49.97 0.42%
EPS 3.40 4.40 4.21 3.77 2.24 2.16 5.16 -24.33%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 2.72 -
NAPS 0.00 0.00 0.35 0.35 0.41 0.42 0.41 -
Adjusted Per Share Value based on latest NOSH - 240,518
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 33.57 30.95 33.37 32.66 29.47 27.44 26.63 16.74%
EPS 2.27 2.94 2.80 2.51 1.20 1.15 2.75 -12.03%
DPS 0.00 0.00 1.99 1.33 0.00 0.00 1.45 -
NAPS 0.00 0.00 0.2327 0.2332 0.219 0.2234 0.2185 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.50 0.47 0.47 0.49 0.44 0.44 0.35 -
P/RPS 0.99 1.02 0.94 1.00 0.80 0.85 0.70 26.07%
P/EPS 14.72 10.72 11.16 12.99 19.64 20.37 6.78 67.90%
EY 6.79 9.33 8.96 7.70 5.09 4.91 14.74 -40.43%
DY 0.00 0.00 6.38 4.08 0.00 0.00 7.77 -
P/NAPS 0.00 0.00 1.34 1.40 1.07 1.05 0.85 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 20/04/07 12/02/07 20/11/06 11/08/06 17/05/06 22/02/06 -
Price 0.42 0.46 0.47 0.62 0.40 0.44 0.40 -
P/RPS 0.84 1.00 0.94 1.26 0.72 0.85 0.80 3.31%
P/EPS 12.37 10.49 11.16 16.43 17.86 20.37 7.75 36.69%
EY 8.09 9.53 8.96 6.09 5.60 4.91 12.90 -26.79%
DY 0.00 0.00 6.38 3.23 0.00 0.00 6.80 -
P/NAPS 0.00 0.00 1.34 1.77 0.98 1.05 0.98 -

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