[TEKSENG] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 9.56%
YoY- -42.2%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 173,886 172,976 168,424 167,113 158,352 153,576 149,428 10.66%
PBT 9,424 8,040 8,422 8,729 6,966 7,600 11,205 -10.92%
Tax -2,624 -1,928 -2,400 -2,762 -1,520 -1,864 -700 141.89%
NP 6,800 6,112 6,022 5,966 5,446 5,736 10,505 -25.22%
-
NP to SH 6,762 6,036 6,041 5,966 5,446 5,736 10,505 -25.50%
-
Tax Rate 27.84% 23.98% 28.50% 31.64% 21.82% 24.53% 6.25% -
Total Cost 167,086 166,864 162,402 161,146 152,906 147,840 138,923 13.13%
-
Net Worth 117,495 119,761 117,463 114,866 115,667 117,109 115,123 1.37%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 9,588 6,381 9,638 - 9,593 -
Div Payout % - - 158.73% 106.95% 176.99% - 91.32% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 117,495 119,761 117,463 114,866 115,667 117,109 115,123 1.37%
NOSH 239,787 239,523 239,722 239,304 240,973 238,999 239,840 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.91% 3.53% 3.58% 3.57% 3.44% 3.73% 7.03% -
ROE 5.76% 5.04% 5.14% 5.19% 4.71% 4.90% 9.13% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 72.52 72.22 70.26 69.83 65.71 64.26 62.30 10.68%
EPS 2.82 2.52 2.52 2.49 2.26 2.40 4.38 -25.49%
DPS 0.00 0.00 4.00 2.67 4.00 0.00 4.00 -
NAPS 0.49 0.50 0.49 0.48 0.48 0.49 0.48 1.38%
Adjusted Per Share Value based on latest NOSH - 239,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.75 47.50 46.25 45.89 43.48 42.17 41.03 10.67%
EPS 1.86 1.66 1.66 1.64 1.50 1.58 2.88 -25.34%
DPS 0.00 0.00 2.63 1.75 2.65 0.00 2.63 -
NAPS 0.3226 0.3288 0.3225 0.3154 0.3176 0.3216 0.3161 1.36%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.34 0.35 0.37 0.36 0.39 0.38 0.40 -
P/RPS 0.47 0.48 0.53 0.52 0.59 0.59 0.64 -18.64%
P/EPS 12.06 13.89 14.68 14.44 17.26 15.83 9.13 20.44%
EY 8.29 7.20 6.81 6.93 5.79 6.32 10.95 -16.97%
DY 0.00 0.00 10.81 7.41 10.26 0.00 10.00 -
P/NAPS 0.69 0.70 0.76 0.75 0.81 0.78 0.83 -11.61%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 08/08/11 25/04/11 25/02/11 19/11/10 20/08/10 23/04/10 25/02/10 -
Price 0.34 0.35 0.38 0.41 0.35 0.36 0.33 -
P/RPS 0.47 0.48 0.54 0.59 0.53 0.56 0.53 -7.71%
P/EPS 12.06 13.89 15.08 16.44 15.49 15.00 7.53 37.00%
EY 8.29 7.20 6.63 6.08 6.46 6.67 13.27 -26.98%
DY 0.00 0.00 10.53 6.50 11.43 0.00 12.12 -
P/NAPS 0.69 0.70 0.78 0.85 0.73 0.73 0.69 0.00%

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
Post a Comment