[TEKSENG] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 54.21%
YoY- 89.43%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 38,375 142,379 100,842 60,544 27,907 120,344 88,347 -42.61%
PBT 3,145 13,383 8,793 4,262 1,579 13,797 9,507 -52.13%
Tax -789 -1,272 -1,655 -174 1,072 -3,695 -2,707 -56.00%
NP 2,356 12,111 7,138 4,088 2,651 10,102 6,800 -50.63%
-
NP to SH 2,356 12,111 7,138 4,088 2,651 10,102 6,800 -50.63%
-
Tax Rate 25.09% 9.50% 18.82% 4.08% -67.89% 26.78% 28.47% -
Total Cost 36,019 130,268 93,704 56,456 25,256 110,242 81,547 -41.97%
-
Net Worth 105,779 105,590 0 0 0 83,933 84,098 16.50%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 10,818 - - - - 7,194 3,604 107.94%
Div Payout % 459.18% - - - - 71.22% 53.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 105,779 105,590 0 0 0 83,933 84,098 16.50%
NOSH 240,408 239,978 240,139 240,763 241,774 239,810 240,282 0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.14% 8.51% 7.08% 6.75% 9.50% 8.39% 7.70% -
ROE 2.23% 11.47% 0.00% 0.00% 0.00% 12.04% 8.09% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.96 59.33 41.99 25.15 11.54 50.18 36.77 -42.64%
EPS 0.98 5.04 2.97 1.70 1.10 4.21 2.83 -50.65%
DPS 4.50 0.00 0.00 0.00 0.00 3.00 1.50 107.86%
NAPS 0.44 0.44 0.00 0.00 0.00 0.35 0.35 16.46%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.54 39.10 27.69 16.62 7.66 33.04 24.26 -42.60%
EPS 0.65 3.33 1.96 1.12 0.73 2.77 1.87 -50.53%
DPS 2.97 0.00 0.00 0.00 0.00 1.98 0.99 107.86%
NAPS 0.2905 0.2899 0.00 0.00 0.00 0.2305 0.2309 16.52%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.38 0.40 0.44 0.50 0.47 0.47 0.49 -
P/RPS 2.38 0.67 1.05 1.99 4.07 0.94 1.33 47.34%
P/EPS 38.78 7.93 14.80 29.45 42.86 11.16 17.31 71.13%
EY 2.58 12.62 6.76 3.40 2.33 8.96 5.78 -41.56%
DY 11.84 0.00 0.00 0.00 0.00 6.38 3.06 146.26%
P/NAPS 0.86 0.91 0.00 0.00 0.00 1.34 1.40 -27.71%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 24/04/08 21/02/08 16/11/07 21/08/07 20/04/07 12/02/07 20/11/06 -
Price 0.36 0.38 0.42 0.42 0.46 0.47 0.62 -
P/RPS 2.26 0.64 1.00 1.67 3.99 0.94 1.69 21.35%
P/EPS 36.73 7.53 14.13 24.74 41.95 11.16 21.91 41.07%
EY 2.72 13.28 7.08 4.04 2.38 8.96 4.56 -29.11%
DY 12.50 0.00 0.00 0.00 0.00 6.38 2.42 198.51%
P/NAPS 0.82 0.86 0.00 0.00 0.00 1.34 1.77 -40.09%

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