[TEKSENG] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
20-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.97%
YoY- 155.89%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 142,379 134,456 121,088 111,628 120,344 117,796 106,306 21.43%
PBT 13,383 11,724 8,524 6,316 13,797 12,676 6,124 68.16%
Tax -1,272 -2,206 -348 4,288 -3,695 -3,609 -1,808 -20.84%
NP 12,111 9,517 8,176 10,604 10,102 9,066 4,316 98.57%
-
NP to SH 12,111 9,517 8,176 10,604 10,102 9,066 4,316 98.57%
-
Tax Rate 9.50% 18.82% 4.08% -67.89% 26.78% 28.47% 29.52% -
Total Cost 130,268 124,938 112,912 101,024 110,242 108,729 101,990 17.66%
-
Net Worth 105,590 0 0 0 83,933 84,098 78,998 21.27%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 7,194 4,805 - -
Div Payout % - - - - 71.22% 53.00% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 105,590 0 0 0 83,933 84,098 78,998 21.27%
NOSH 239,978 240,139 240,763 241,774 239,810 240,282 192,678 15.71%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.51% 7.08% 6.75% 9.50% 8.39% 7.70% 4.06% -
ROE 11.47% 0.00% 0.00% 0.00% 12.04% 10.78% 5.46% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.33 55.99 50.29 46.17 50.18 49.02 55.17 4.95%
EPS 5.04 3.96 3.40 4.40 4.21 3.77 2.24 71.45%
DPS 0.00 0.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 0.44 0.00 0.00 0.00 0.35 0.35 0.41 4.80%
Adjusted Per Share Value based on latest NOSH - 241,774
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 39.48 37.28 33.57 30.95 33.37 32.66 29.47 21.46%
EPS 3.36 2.64 2.27 2.94 2.80 2.51 1.20 98.28%
DPS 0.00 0.00 0.00 0.00 1.99 1.33 0.00 -
NAPS 0.2928 0.00 0.00 0.00 0.2327 0.2332 0.219 21.29%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.44 0.50 0.47 0.47 0.49 0.44 -
P/RPS 0.67 0.79 0.99 1.02 0.94 1.00 0.80 -11.12%
P/EPS 7.93 11.10 14.72 10.72 11.16 12.99 19.64 -45.28%
EY 12.62 9.01 6.79 9.33 8.96 7.70 5.09 82.88%
DY 0.00 0.00 0.00 0.00 6.38 4.08 0.00 -
P/NAPS 0.91 0.00 0.00 0.00 1.34 1.40 1.07 -10.20%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 16/11/07 21/08/07 20/04/07 12/02/07 20/11/06 11/08/06 -
Price 0.38 0.42 0.42 0.46 0.47 0.62 0.40 -
P/RPS 0.64 0.75 0.84 1.00 0.94 1.26 0.72 -7.53%
P/EPS 7.53 10.60 12.37 10.49 11.16 16.43 17.86 -43.68%
EY 13.28 9.44 8.09 9.53 8.96 6.09 5.60 77.55%
DY 0.00 0.00 0.00 0.00 6.38 3.23 0.00 -
P/NAPS 0.86 0.00 0.00 0.00 1.34 1.77 0.98 -8.31%

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