[TEKSENG] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.0%
YoY- 36.09%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 194,870 175,488 189,680 194,173 192,220 175,652 182,002 4.66%
PBT 5,056 4,540 9,628 11,776 13,860 14,692 10,002 -36.56%
Tax -5,002 -4,980 -4,452 -4,317 -3,898 -3,112 -2,917 43.31%
NP 54 -440 5,176 7,458 9,962 11,580 7,085 -96.13%
-
NP to SH 2,024 1,540 6,671 8,809 10,244 11,284 7,159 -56.95%
-
Tax Rate 98.93% 109.69% 46.24% 36.66% 28.12% 21.18% 29.16% -
Total Cost 194,816 175,928 184,504 186,714 182,258 164,072 174,917 7.45%
-
Net Worth 120,476 122,718 131,507 124,479 122,066 124,315 120,555 -0.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 14,437 - - - - 4,822 -
Div Payout % - 937.50% - - - - 67.36% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 120,476 122,718 131,507 124,479 122,066 124,315 120,555 -0.04%
NOSH 240,952 240,625 239,103 239,384 239,345 239,067 241,111 -0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.03% -0.25% 2.73% 3.84% 5.18% 6.59% 3.89% -
ROE 1.68% 1.25% 5.07% 7.08% 8.39% 9.08% 5.94% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 80.87 72.93 79.33 81.11 80.31 73.47 75.48 4.71%
EPS 0.84 0.64 2.79 3.68 4.28 4.72 2.97 -56.94%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.50 0.51 0.55 0.52 0.51 0.52 0.50 0.00%
Adjusted Per Share Value based on latest NOSH - 239,516
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 54.03 48.66 52.59 53.84 53.30 48.70 50.46 4.66%
EPS 0.56 0.43 1.85 2.44 2.84 3.13 1.98 -56.94%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 1.34 -
NAPS 0.334 0.3403 0.3646 0.3451 0.3384 0.3447 0.3343 -0.05%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.345 0.29 0.32 0.31 0.32 0.34 0.35 -
P/RPS 0.43 0.40 0.40 0.38 0.40 0.46 0.46 -4.40%
P/EPS 41.07 45.31 11.47 8.42 7.48 7.20 11.79 129.96%
EY 2.43 2.21 8.72 11.87 13.38 13.88 8.48 -56.56%
DY 0.00 20.69 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.69 0.57 0.58 0.60 0.63 0.65 0.70 -0.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 30/04/13 26/02/13 23/11/12 16/08/12 25/04/12 24/02/12 -
Price 0.315 0.28 0.30 0.34 0.33 0.36 0.40 -
P/RPS 0.39 0.38 0.38 0.42 0.41 0.49 0.53 -18.50%
P/EPS 37.50 43.75 10.75 9.24 7.71 7.63 13.47 98.02%
EY 2.67 2.29 9.30 10.82 12.97 13.11 7.42 -49.44%
DY 0.00 21.43 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.63 0.55 0.55 0.65 0.65 0.69 0.80 -14.73%

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