[TEKSENG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.97%
YoY- -6.82%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 153,393 97,435 43,872 189,680 145,630 96,110 43,913 130.04%
PBT 5,909 2,528 1,135 9,628 8,832 6,930 3,673 37.25%
Tax -4,542 -2,501 -1,245 -4,452 -3,238 -1,949 -778 223.87%
NP 1,367 27 -110 5,176 5,594 4,981 2,895 -39.33%
-
NP to SH 3,822 1,012 385 6,671 6,607 5,122 2,821 22.41%
-
Tax Rate 76.87% 98.93% 109.69% 46.24% 36.66% 28.12% 21.18% -
Total Cost 152,026 97,408 43,982 184,504 140,036 91,129 41,018 139.30%
-
Net Worth 122,592 120,476 122,718 131,507 124,479 122,066 124,315 -0.92%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 3,609 - - - - -
Div Payout % - - 937.50% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 122,592 120,476 122,718 131,507 124,479 122,066 124,315 -0.92%
NOSH 240,377 240,952 240,625 239,103 239,384 239,345 239,067 0.36%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.89% 0.03% -0.25% 2.73% 3.84% 5.18% 6.59% -
ROE 3.12% 0.84% 0.31% 5.07% 5.31% 4.20% 2.27% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 63.81 40.44 18.23 79.33 60.84 40.16 18.37 129.18%
EPS 1.59 0.42 0.16 2.79 2.76 2.14 1.18 21.97%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.51 0.55 0.52 0.51 0.52 -1.28%
Adjusted Per Share Value based on latest NOSH - 213,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.53 27.02 12.16 52.59 40.38 26.65 12.18 129.98%
EPS 1.06 0.28 0.11 1.85 1.83 1.42 0.78 22.66%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3399 0.334 0.3403 0.3646 0.3451 0.3384 0.3447 -0.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.295 0.345 0.29 0.32 0.31 0.32 0.34 -
P/RPS 0.46 0.85 1.59 0.40 0.51 0.80 1.85 -60.42%
P/EPS 18.55 82.14 181.25 11.47 11.23 14.95 28.81 -25.41%
EY 5.39 1.22 0.55 8.72 8.90 6.69 3.47 34.08%
DY 0.00 0.00 5.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.57 0.58 0.60 0.63 0.65 -7.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 23/08/13 30/04/13 26/02/13 23/11/12 16/08/12 25/04/12 -
Price 0.29 0.315 0.28 0.30 0.34 0.33 0.36 -
P/RPS 0.45 0.78 1.54 0.38 0.56 0.82 1.96 -62.47%
P/EPS 18.24 75.00 175.00 10.75 12.32 15.42 30.51 -29.01%
EY 5.48 1.33 0.57 9.30 8.12 6.48 3.28 40.75%
DY 0.00 0.00 5.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.55 0.55 0.65 0.65 0.69 -11.94%

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