[TEKSENG] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 57.62%
YoY- 86.95%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 189,680 194,173 192,220 175,652 182,002 182,873 173,886 5.93%
PBT 9,628 11,776 13,860 14,692 10,002 9,350 9,424 1.43%
Tax -4,452 -4,317 -3,898 -3,112 -2,917 -2,852 -2,624 42.02%
NP 5,176 7,458 9,962 11,580 7,085 6,498 6,800 -16.56%
-
NP to SH 6,671 8,809 10,244 11,284 7,159 6,473 6,762 -0.89%
-
Tax Rate 46.24% 36.66% 28.12% 21.18% 29.16% 30.50% 27.84% -
Total Cost 184,504 186,714 182,258 164,072 174,917 176,374 167,086 6.80%
-
Net Worth 131,507 124,479 122,066 124,315 120,555 117,769 117,495 7.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 4,822 - - -
Div Payout % - - - - 67.36% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 131,507 124,479 122,066 124,315 120,555 117,769 117,495 7.76%
NOSH 239,103 239,384 239,345 239,067 241,111 240,346 239,787 -0.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.73% 3.84% 5.18% 6.59% 3.89% 3.55% 3.91% -
ROE 5.07% 7.08% 8.39% 9.08% 5.94% 5.50% 5.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 79.33 81.11 80.31 73.47 75.48 76.09 72.52 6.13%
EPS 2.79 3.68 4.28 4.72 2.97 2.69 2.82 -0.70%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.55 0.52 0.51 0.52 0.50 0.49 0.49 7.96%
Adjusted Per Share Value based on latest NOSH - 239,067
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.59 53.84 53.30 48.70 50.46 50.70 48.21 5.94%
EPS 1.85 2.44 2.84 3.13 1.98 1.79 1.87 -0.71%
DPS 0.00 0.00 0.00 0.00 1.34 0.00 0.00 -
NAPS 0.3646 0.3451 0.3384 0.3447 0.3343 0.3265 0.3258 7.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.32 0.31 0.32 0.34 0.35 0.32 0.34 -
P/RPS 0.40 0.38 0.40 0.46 0.46 0.42 0.47 -10.14%
P/EPS 11.47 8.42 7.48 7.20 11.79 11.88 12.06 -3.27%
EY 8.72 11.87 13.38 13.88 8.48 8.42 8.29 3.41%
DY 0.00 0.00 0.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.58 0.60 0.63 0.65 0.70 0.65 0.69 -10.88%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 23/11/12 16/08/12 25/04/12 24/02/12 18/11/11 08/08/11 -
Price 0.30 0.34 0.33 0.36 0.40 0.33 0.34 -
P/RPS 0.38 0.42 0.41 0.49 0.53 0.43 0.47 -13.15%
P/EPS 10.75 9.24 7.71 7.63 13.47 12.25 12.06 -7.34%
EY 9.30 10.82 12.97 13.11 7.42 8.16 8.29 7.92%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.65 0.69 0.80 0.67 0.69 -13.97%

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