[TEKSENG] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1.77%
YoY- -1.6%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 167,113 158,352 153,576 149,428 148,138 130,914 123,668 22.20%
PBT 8,729 6,966 7,600 11,205 11,877 8,018 124 1600.47%
Tax -2,762 -1,520 -1,864 -700 -1,554 -806 224 -
NP 5,966 5,446 5,736 10,505 10,322 7,212 348 563.72%
-
NP to SH 5,966 5,446 5,736 10,505 10,322 7,212 348 563.72%
-
Tax Rate 31.64% 21.82% 24.53% 6.25% 13.08% 10.05% -180.65% -
Total Cost 161,146 152,906 147,840 138,923 137,816 123,702 123,320 19.50%
-
Net Worth 114,866 115,667 117,109 115,123 112,654 112,239 97,874 11.25%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,381 9,638 - 9,593 6,391 9,552 - -
Div Payout % 106.95% 176.99% - 91.32% 61.92% 132.45% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 114,866 115,667 117,109 115,123 112,654 112,239 97,874 11.25%
NOSH 239,304 240,973 238,999 239,840 239,690 238,807 217,500 6.57%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.57% 3.44% 3.73% 7.03% 6.97% 5.51% 0.28% -
ROE 5.19% 4.71% 4.90% 9.13% 9.16% 6.43% 0.36% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 69.83 65.71 64.26 62.30 61.80 54.82 56.86 14.66%
EPS 2.49 2.26 2.40 4.38 4.31 3.02 0.16 522.29%
DPS 2.67 4.00 0.00 4.00 2.67 4.00 0.00 -
NAPS 0.48 0.48 0.49 0.48 0.47 0.47 0.45 4.39%
Adjusted Per Share Value based on latest NOSH - 240,260
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.89 43.48 42.17 41.03 40.68 35.95 33.96 22.20%
EPS 1.64 1.50 1.58 2.88 2.83 1.98 0.10 544.40%
DPS 1.75 2.65 0.00 2.63 1.76 2.62 0.00 -
NAPS 0.3154 0.3176 0.3216 0.3161 0.3093 0.3082 0.2688 11.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.36 0.39 0.38 0.40 0.34 0.34 0.33 -
P/RPS 0.52 0.59 0.59 0.64 0.55 0.62 0.58 -7.01%
P/EPS 14.44 17.26 15.83 9.13 7.89 11.26 206.25 -82.98%
EY 6.93 5.79 6.32 10.95 12.67 8.88 0.48 491.95%
DY 7.41 10.26 0.00 10.00 7.84 11.76 0.00 -
P/NAPS 0.75 0.81 0.78 0.83 0.72 0.72 0.73 1.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 20/08/10 23/04/10 25/02/10 20/11/09 18/08/09 24/04/09 -
Price 0.41 0.35 0.36 0.33 0.36 0.31 0.32 -
P/RPS 0.59 0.53 0.56 0.53 0.58 0.57 0.56 3.53%
P/EPS 16.44 15.49 15.00 7.53 8.36 10.26 200.00 -81.06%
EY 6.08 6.46 6.67 13.27 11.96 9.74 0.50 427.99%
DY 6.50 11.43 0.00 12.12 7.41 12.90 0.00 -
P/NAPS 0.85 0.73 0.73 0.69 0.77 0.66 0.71 12.73%

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