[TEKSENG] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
24-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -96.74%
YoY- -96.31%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 149,428 148,138 130,914 123,668 158,441 176,761 162,970 -5.60%
PBT 11,205 11,877 8,018 124 9,380 14,065 12,154 -5.26%
Tax -700 -1,554 -806 224 1,296 -3,572 -3,528 -65.88%
NP 10,505 10,322 7,212 348 10,676 10,493 8,626 13.99%
-
NP to SH 10,505 10,322 7,212 348 10,676 10,493 8,626 13.99%
-
Tax Rate 6.25% 13.08% 10.05% -180.65% -13.82% 25.40% 29.03% -
Total Cost 138,923 137,816 123,702 123,320 147,765 166,268 154,344 -6.75%
-
Net Worth 115,123 112,654 112,239 97,874 107,959 105,573 100,636 9.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,593 6,391 9,552 - 3,598 4,798 7,188 21.15%
Div Payout % 91.32% 61.92% 132.45% - 33.71% 45.73% 83.33% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 115,123 112,654 112,239 97,874 107,959 105,573 100,636 9.35%
NOSH 239,840 239,690 238,807 217,500 239,910 239,939 239,611 0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.03% 6.97% 5.51% 0.28% 6.74% 5.94% 5.29% -
ROE 9.13% 9.16% 6.43% 0.36% 9.89% 9.94% 8.57% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.30 61.80 54.82 56.86 66.04 73.67 68.01 -5.66%
EPS 4.38 4.31 3.02 0.16 4.45 4.37 3.60 13.92%
DPS 4.00 2.67 4.00 0.00 1.50 2.00 3.00 21.07%
NAPS 0.48 0.47 0.47 0.45 0.45 0.44 0.42 9.28%
Adjusted Per Share Value based on latest NOSH - 217,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 41.43 41.07 36.30 34.29 43.93 49.01 45.19 -5.61%
EPS 2.91 2.86 2.00 0.10 2.96 2.91 2.39 13.98%
DPS 2.66 1.77 2.65 0.00 1.00 1.33 1.99 21.28%
NAPS 0.3192 0.3123 0.3112 0.2714 0.2993 0.2927 0.279 9.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.40 0.34 0.34 0.33 0.34 0.39 0.40 -
P/RPS 0.64 0.55 0.62 0.58 0.51 0.53 0.59 5.55%
P/EPS 9.13 7.89 11.26 206.25 7.64 8.92 11.11 -12.23%
EY 10.95 12.67 8.88 0.48 13.09 11.21 9.00 13.92%
DY 10.00 7.84 11.76 0.00 4.41 5.13 7.50 21.07%
P/NAPS 0.83 0.72 0.72 0.73 0.76 0.89 0.95 -8.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 18/08/09 24/04/09 20/02/09 20/11/08 21/08/08 -
Price 0.33 0.36 0.31 0.32 0.34 0.31 0.38 -
P/RPS 0.53 0.58 0.57 0.56 0.51 0.42 0.56 -3.59%
P/EPS 7.53 8.36 10.26 200.00 7.64 7.09 10.56 -20.13%
EY 13.27 11.96 9.74 0.50 13.09 14.11 9.47 25.14%
DY 12.12 7.41 12.90 0.00 4.41 6.45 7.89 33.02%
P/NAPS 0.69 0.77 0.66 0.71 0.76 0.70 0.90 -16.19%

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