[TEKSENG] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4.85%
YoY- 154.03%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 232,112 244,137 244,702 207,612 206,330 204,524 194,870 12.33%
PBT 18,127 24,724 28,886 7,452 7,540 7,878 5,056 133.70%
Tax -6,738 -8,050 -6,940 -5,436 -5,775 -6,056 -5,002 21.90%
NP 11,389 16,673 21,946 2,016 1,765 1,822 54 3408.82%
-
NP to SH 12,079 16,789 21,624 3,912 3,731 5,096 2,024 227.94%
-
Tax Rate 37.17% 32.56% 24.03% 72.95% 76.59% 76.87% 98.93% -
Total Cost 220,723 227,464 222,756 205,596 204,565 202,701 194,816 8.65%
-
Net Worth 136,879 136,713 134,250 124,039 125,169 122,592 120,476 8.85%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 136,879 136,713 134,250 124,039 125,169 122,592 120,476 8.85%
NOSH 240,139 239,847 239,733 238,536 240,709 240,377 240,952 -0.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.91% 6.83% 8.97% 0.97% 0.86% 0.89% 0.03% -
ROE 8.82% 12.28% 16.11% 3.15% 2.98% 4.16% 1.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 96.66 101.79 102.07 87.04 85.72 85.08 80.87 12.58%
EPS 5.03 7.00 9.02 1.64 1.55 2.12 0.84 228.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.56 0.52 0.52 0.51 0.50 9.10%
Adjusted Per Share Value based on latest NOSH - 238,536
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 64.36 67.69 67.85 57.56 57.21 56.71 54.03 12.33%
EPS 3.35 4.66 6.00 1.08 1.03 1.41 0.56 228.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3795 0.3791 0.3722 0.3439 0.347 0.3399 0.334 8.86%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.86 0.82 0.35 0.285 0.29 0.295 0.345 -
P/RPS 0.89 0.81 0.34 0.33 0.34 0.35 0.43 62.19%
P/EPS 17.10 11.71 3.88 17.38 18.71 13.92 41.07 -44.15%
EY 5.85 8.54 25.77 5.75 5.34 7.19 2.43 79.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.44 0.63 0.55 0.56 0.58 0.69 68.31%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 28/11/14 22/08/14 30/05/14 24/02/14 22/11/13 23/08/13 -
Price 0.56 0.80 0.505 0.295 0.305 0.29 0.315 -
P/RPS 0.58 0.79 0.49 0.34 0.36 0.34 0.39 30.19%
P/EPS 11.13 11.43 5.60 17.99 19.68 13.68 37.50 -55.40%
EY 8.98 8.75 17.86 5.56 5.08 7.31 2.67 123.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.40 0.90 0.57 0.59 0.57 0.63 34.14%

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