[TEKSENG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 28.99%
YoY- 36.09%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 97,435 43,872 189,680 145,630 96,110 43,913 182,002 -34.09%
PBT 2,528 1,135 9,628 8,832 6,930 3,673 10,002 -60.05%
Tax -2,501 -1,245 -4,452 -3,238 -1,949 -778 -2,917 -9.75%
NP 27 -110 5,176 5,594 4,981 2,895 7,085 -97.56%
-
NP to SH 1,012 385 6,671 6,607 5,122 2,821 7,159 -72.89%
-
Tax Rate 98.93% 109.69% 46.24% 36.66% 28.12% 21.18% 29.16% -
Total Cost 97,408 43,982 184,504 140,036 91,129 41,018 174,917 -32.33%
-
Net Worth 120,476 122,718 131,507 124,479 122,066 124,315 120,555 -0.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 3,609 - - - - 4,822 -
Div Payout % - 937.50% - - - - 67.36% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 120,476 122,718 131,507 124,479 122,066 124,315 120,555 -0.04%
NOSH 240,952 240,625 239,103 239,384 239,345 239,067 241,111 -0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.03% -0.25% 2.73% 3.84% 5.18% 6.59% 3.89% -
ROE 0.84% 0.31% 5.07% 5.31% 4.20% 2.27% 5.94% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.44 18.23 79.33 60.84 40.16 18.37 75.48 -34.05%
EPS 0.42 0.16 2.79 2.76 2.14 1.18 2.97 -72.88%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.50 0.51 0.55 0.52 0.51 0.52 0.50 0.00%
Adjusted Per Share Value based on latest NOSH - 239,516
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.75 12.05 52.08 39.99 26.39 12.06 49.98 -34.10%
EPS 0.28 0.11 1.83 1.81 1.41 0.77 1.97 -72.79%
DPS 0.00 0.99 0.00 0.00 0.00 0.00 1.32 -
NAPS 0.3308 0.337 0.3611 0.3418 0.3352 0.3414 0.331 -0.04%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.345 0.29 0.32 0.31 0.32 0.34 0.35 -
P/RPS 0.85 1.59 0.40 0.51 0.80 1.85 0.46 50.63%
P/EPS 82.14 181.25 11.47 11.23 14.95 28.81 11.79 265.20%
EY 1.22 0.55 8.72 8.90 6.69 3.47 8.48 -72.57%
DY 0.00 5.17 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.69 0.57 0.58 0.60 0.63 0.65 0.70 -0.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 30/04/13 26/02/13 23/11/12 16/08/12 25/04/12 24/02/12 -
Price 0.315 0.28 0.30 0.34 0.33 0.36 0.40 -
P/RPS 0.78 1.54 0.38 0.56 0.82 1.96 0.53 29.41%
P/EPS 75.00 175.00 10.75 12.32 15.42 30.51 13.47 214.47%
EY 1.33 0.57 9.30 8.12 6.48 3.28 7.42 -68.24%
DY 0.00 5.36 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.63 0.55 0.55 0.65 0.65 0.69 0.80 -14.73%

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