[TEKSENG] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 27.25%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 176,761 162,970 153,500 142,379 134,456 121,088 111,628 35.74%
PBT 14,065 12,154 12,580 13,383 11,724 8,524 6,316 70.28%
Tax -3,572 -3,528 -3,156 -1,272 -2,206 -348 4,288 -
NP 10,493 8,626 9,424 12,111 9,517 8,176 10,604 -0.69%
-
NP to SH 10,493 8,626 9,424 12,111 9,517 8,176 10,604 -0.69%
-
Tax Rate 25.40% 29.03% 25.09% 9.50% 18.82% 4.08% -67.89% -
Total Cost 166,268 154,344 144,076 130,268 124,938 112,912 101,024 39.27%
-
Net Worth 105,573 100,636 105,779 105,590 0 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,798 7,188 43,273 - - - - -
Div Payout % 45.73% 83.33% 459.18% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 105,573 100,636 105,779 105,590 0 0 0 -
NOSH 239,939 239,611 240,408 239,978 240,139 240,763 241,774 -0.50%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.94% 5.29% 6.14% 8.51% 7.08% 6.75% 9.50% -
ROE 9.94% 8.57% 8.91% 11.47% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 73.67 68.01 63.85 59.33 55.99 50.29 46.17 36.43%
EPS 4.37 3.60 3.92 5.04 3.96 3.40 4.40 -0.45%
DPS 2.00 3.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.42 0.44 0.44 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,715
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 48.54 44.75 42.15 39.10 36.92 33.25 30.65 35.75%
EPS 2.88 2.37 2.59 3.33 2.61 2.25 2.91 -0.68%
DPS 1.32 1.97 11.88 0.00 0.00 0.00 0.00 -
NAPS 0.2899 0.2763 0.2905 0.2899 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.40 0.38 0.40 0.44 0.50 0.47 -
P/RPS 0.53 0.59 0.60 0.67 0.79 0.99 1.02 -35.29%
P/EPS 8.92 11.11 9.69 7.93 11.10 14.72 10.72 -11.50%
EY 11.21 9.00 10.32 12.62 9.01 6.79 9.33 12.98%
DY 5.13 7.50 47.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.95 0.86 0.91 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 21/08/08 24/04/08 21/02/08 16/11/07 21/08/07 20/04/07 -
Price 0.31 0.38 0.36 0.38 0.42 0.42 0.46 -
P/RPS 0.42 0.56 0.56 0.64 0.75 0.84 1.00 -43.82%
P/EPS 7.09 10.56 9.18 7.53 10.60 12.37 10.49 -22.92%
EY 14.11 9.47 10.89 13.28 9.44 8.09 9.53 29.81%
DY 6.45 7.89 50.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 0.82 0.86 0.00 0.00 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