[TEKSENG] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 183.49%
YoY- 608.36%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 437,386 497,444 581,610 525,116 359,517 316,212 275,656 35.84%
PBT 48,258 82,789 104,722 106,328 34,673 24,317 14,522 121.87%
Tax -8,851 -9,261 -9,078 -6,136 -6,016 -7,564 -7,024 16.58%
NP 39,407 73,528 95,644 100,192 28,657 16,753 7,498 200.77%
-
NP to SH 31,193 51,653 62,612 60,296 21,269 14,478 11,644 92.31%
-
Tax Rate 18.34% 11.19% 8.67% 5.77% 17.35% 31.11% 48.37% -
Total Cost 397,979 423,916 485,966 424,924 330,860 299,458 268,158 29.95%
-
Net Worth 218,229 221,460 224,492 202,486 164,953 160,053 126,671 43.47%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,627 8,317 6,150 - 7,497 3,283 4,871 57.16%
Div Payout % 30.87% 16.10% 9.82% - 35.25% 22.68% 41.84% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 218,229 221,460 224,492 202,486 164,953 160,053 126,671 43.47%
NOSH 320,925 311,916 307,524 281,231 249,929 246,235 243,598 20.07%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.01% 14.78% 16.44% 19.08% 7.97% 5.30% 2.72% -
ROE 14.29% 23.32% 27.89% 29.78% 12.89% 9.05% 9.19% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 136.29 159.48 189.13 186.72 143.85 128.42 113.16 13.13%
EPS 9.72 16.56 20.36 21.44 8.51 5.88 4.78 60.16%
DPS 3.00 2.67 2.00 0.00 3.00 1.33 2.00 30.87%
NAPS 0.68 0.71 0.73 0.72 0.66 0.65 0.52 19.48%
Adjusted Per Share Value based on latest NOSH - 281,231
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 121.27 137.92 161.26 145.60 99.68 87.67 76.43 35.84%
EPS 8.65 14.32 17.36 16.72 5.90 4.01 3.23 92.27%
DPS 2.67 2.31 1.71 0.00 2.08 0.91 1.35 57.23%
NAPS 0.6051 0.614 0.6224 0.5614 0.4574 0.4438 0.3512 43.48%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.685 1.04 1.21 1.12 1.05 0.45 0.515 -
P/RPS 0.50 0.65 0.64 0.60 0.73 0.35 0.46 5.68%
P/EPS 7.05 6.28 5.94 5.22 12.34 7.65 10.77 -24.51%
EY 14.19 15.92 16.83 19.14 8.10 13.07 9.28 32.55%
DY 4.38 2.56 1.65 0.00 2.86 2.96 3.88 8.37%
P/NAPS 1.01 1.46 1.66 1.56 1.59 0.69 0.99 1.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 29/11/16 12/08/16 19/05/16 15/02/16 05/11/15 31/07/15 -
Price 0.74 0.725 1.36 1.33 1.12 0.705 0.51 -
P/RPS 0.54 0.45 0.72 0.71 0.78 0.55 0.45 12.86%
P/EPS 7.61 4.38 6.68 6.20 13.16 11.99 10.67 -20.09%
EY 13.13 22.84 14.97 16.12 7.60 8.34 9.37 25.09%
DY 4.05 3.68 1.47 0.00 2.68 1.89 3.92 2.18%
P/NAPS 1.09 1.02 1.86 1.85 1.70 1.08 0.98 7.31%

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