[TEKSENG] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -3.45%
YoY- -29.99%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 182,594 199,312 218,570 225,748 181,142 180,398 189,270 -2.35%
PBT 14,587 17,425 20,090 24,220 25,123 24,490 29,758 -37.75%
Tax -4,123 -3,597 -5,332 -6,152 -6,139 -5,924 -7,418 -32.32%
NP 10,464 13,828 14,758 18,068 18,984 18,566 22,340 -39.60%
-
NP to SH 10,165 13,346 14,482 17,832 18,469 18,196 22,288 -40.66%
-
Tax Rate 28.26% 20.64% 26.54% 25.40% 24.44% 24.19% 24.93% -
Total Cost 172,130 185,484 203,812 207,680 162,158 161,832 166,930 2.06%
-
Net Worth 227,220 225,823 222,239 218,654 218,654 218,654 222,239 1.48%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,606 4,779 7,169 14,338 10,753 14,338 14,338 -60.05%
Div Payout % 35.48% 35.81% 49.50% 80.41% 58.22% 78.80% 64.33% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 227,220 225,823 222,239 218,654 218,654 218,654 222,239 1.48%
NOSH 360,668 360,668 360,668 360,668 360,668 360,668 360,668 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.73% 6.94% 6.75% 8.00% 10.48% 10.29% 11.80% -
ROE 4.47% 5.91% 6.52% 8.16% 8.45% 8.32% 10.03% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 50.63 55.60 60.98 62.98 50.53 50.33 52.80 -2.75%
EPS 2.82 3.72 4.04 4.96 5.15 5.08 6.22 -40.89%
DPS 1.00 1.33 2.00 4.00 3.00 4.00 4.00 -60.21%
NAPS 0.63 0.63 0.62 0.61 0.61 0.61 0.62 1.06%
Adjusted Per Share Value based on latest NOSH - 360,668
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 50.63 55.26 60.60 62.59 50.22 50.02 52.48 -2.35%
EPS 2.82 3.70 4.02 4.94 5.12 5.05 6.18 -40.64%
DPS 1.00 1.33 1.99 3.98 2.98 3.98 3.98 -60.08%
NAPS 0.63 0.6261 0.6162 0.6062 0.6062 0.6062 0.6162 1.48%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.315 0.305 0.39 0.395 0.41 0.445 0.52 -
P/RPS 0.62 0.55 0.64 0.63 0.81 0.88 0.98 -26.24%
P/EPS 11.18 8.19 9.65 7.94 7.96 8.77 8.36 21.31%
EY 8.95 12.21 10.36 12.59 12.57 11.41 11.96 -17.53%
DY 3.17 4.37 5.13 10.13 7.32 8.99 7.69 -44.52%
P/NAPS 0.50 0.48 0.63 0.65 0.67 0.73 0.84 -29.17%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 25/08/22 27/05/22 28/02/22 19/11/21 10/09/21 -
Price 0.335 0.315 0.375 0.39 0.415 0.40 0.48 -
P/RPS 0.66 0.57 0.61 0.62 0.82 0.79 0.91 -19.22%
P/EPS 11.89 8.46 9.28 7.84 8.05 7.88 7.72 33.26%
EY 8.41 11.82 10.77 12.76 12.42 12.69 12.95 -24.94%
DY 2.99 4.23 5.33 10.26 7.23 10.00 8.33 -49.39%
P/NAPS 0.53 0.50 0.60 0.64 0.68 0.66 0.77 -21.98%

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