[TEKSENG] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 81.57%
YoY- 51.49%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 43,872 189,680 145,630 96,110 43,913 182,002 137,155 -53.19%
PBT 1,135 9,628 8,832 6,930 3,673 10,002 7,013 -70.26%
Tax -1,245 -4,452 -3,238 -1,949 -778 -2,917 -2,139 -30.26%
NP -110 5,176 5,594 4,981 2,895 7,085 4,874 -
-
NP to SH 385 6,671 6,607 5,122 2,821 7,159 4,855 -81.51%
-
Tax Rate 109.69% 46.24% 36.66% 28.12% 21.18% 29.16% 30.50% -
Total Cost 43,982 184,504 140,036 91,129 41,018 174,917 132,281 -51.97%
-
Net Worth 122,718 131,507 124,479 122,066 124,315 120,555 117,769 2.77%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,609 - - - - 4,822 - -
Div Payout % 937.50% - - - - 67.36% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 122,718 131,507 124,479 122,066 124,315 120,555 117,769 2.77%
NOSH 240,625 239,103 239,384 239,345 239,067 241,111 240,346 0.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.25% 2.73% 3.84% 5.18% 6.59% 3.89% 3.55% -
ROE 0.31% 5.07% 5.31% 4.20% 2.27% 5.94% 4.12% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.23 79.33 60.84 40.16 18.37 75.48 57.07 -53.23%
EPS 0.16 2.79 2.76 2.14 1.18 2.97 2.02 -81.52%
DPS 1.50 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.51 0.55 0.52 0.51 0.52 0.50 0.49 2.70%
Adjusted Per Share Value based on latest NOSH - 239,687
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.05 52.08 39.99 26.39 12.06 49.98 37.66 -53.18%
EPS 0.11 1.83 1.81 1.41 0.77 1.97 1.33 -80.98%
DPS 0.99 0.00 0.00 0.00 0.00 1.32 0.00 -
NAPS 0.337 0.3611 0.3418 0.3352 0.3414 0.331 0.3234 2.78%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.29 0.32 0.31 0.32 0.34 0.35 0.32 -
P/RPS 1.59 0.40 0.51 0.80 1.85 0.46 0.56 100.38%
P/EPS 181.25 11.47 11.23 14.95 28.81 11.79 15.84 407.03%
EY 0.55 8.72 8.90 6.69 3.47 8.48 6.31 -80.31%
DY 5.17 0.00 0.00 0.00 0.00 5.71 0.00 -
P/NAPS 0.57 0.58 0.60 0.63 0.65 0.70 0.65 -8.37%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/04/13 26/02/13 23/11/12 16/08/12 25/04/12 24/02/12 18/11/11 -
Price 0.28 0.30 0.34 0.33 0.36 0.40 0.33 -
P/RPS 1.54 0.38 0.56 0.82 1.96 0.53 0.58 91.63%
P/EPS 175.00 10.75 12.32 15.42 30.51 13.47 16.34 385.17%
EY 0.57 9.30 8.12 6.48 3.28 7.42 6.12 -79.42%
DY 5.36 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.55 0.55 0.65 0.65 0.69 0.80 0.67 -12.31%

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