[TEKSENG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -86.35%
YoY- 1548.28%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 168,424 125,335 79,176 38,394 149,428 111,104 65,457 87.44%
PBT 8,422 6,547 3,483 1,900 11,205 8,908 4,009 63.80%
Tax -2,400 -2,072 -760 -466 -700 -1,166 -403 227.48%
NP 6,022 4,475 2,723 1,434 10,505 7,742 3,606 40.62%
-
NP to SH 6,041 4,475 2,723 1,434 10,505 7,742 3,606 40.92%
-
Tax Rate 28.50% 31.65% 21.82% 24.53% 6.25% 13.09% 10.05% -
Total Cost 162,402 120,860 76,453 36,960 138,923 103,362 61,851 89.99%
-
Net Worth 117,463 114,866 115,667 117,109 115,123 112,654 112,239 3.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,588 4,786 4,819 - 9,593 4,793 4,776 58.93%
Div Payout % 158.73% 106.95% 176.99% - 91.32% 61.92% 132.45% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 117,463 114,866 115,667 117,109 115,123 112,654 112,239 3.07%
NOSH 239,722 239,304 240,973 238,999 239,840 239,690 238,807 0.25%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.58% 3.57% 3.44% 3.73% 7.03% 6.97% 5.51% -
ROE 5.14% 3.90% 2.35% 1.22% 9.13% 6.87% 3.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 70.26 52.37 32.86 16.06 62.30 46.35 27.41 86.97%
EPS 2.52 1.87 1.13 0.60 4.38 3.23 1.51 40.56%
DPS 4.00 2.00 2.00 0.00 4.00 2.00 2.00 58.53%
NAPS 0.49 0.48 0.48 0.49 0.48 0.47 0.47 2.80%
Adjusted Per Share Value based on latest NOSH - 238,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 46.25 34.42 21.74 10.54 41.03 30.51 17.97 87.48%
EPS 1.66 1.23 0.75 0.39 2.88 2.13 0.99 41.00%
DPS 2.63 1.31 1.32 0.00 2.63 1.32 1.31 58.94%
NAPS 0.3225 0.3154 0.3176 0.3216 0.3161 0.3093 0.3082 3.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.37 0.36 0.39 0.38 0.40 0.34 0.34 -
P/RPS 0.53 0.69 1.19 2.37 0.64 0.73 1.24 -43.17%
P/EPS 14.68 19.25 34.51 63.33 9.13 10.53 22.52 -24.76%
EY 6.81 5.19 2.90 1.58 10.95 9.50 4.44 32.89%
DY 10.81 5.56 5.13 0.00 10.00 5.88 5.88 49.90%
P/NAPS 0.76 0.75 0.81 0.78 0.83 0.72 0.72 3.66%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 19/11/10 20/08/10 23/04/10 25/02/10 20/11/09 18/08/09 -
Price 0.38 0.41 0.35 0.36 0.33 0.36 0.31 -
P/RPS 0.54 0.78 1.07 2.24 0.53 0.78 1.13 -38.79%
P/EPS 15.08 21.93 30.97 60.00 7.53 11.15 20.53 -18.54%
EY 6.63 4.56 3.23 1.67 13.27 8.97 4.87 22.76%
DY 10.53 4.88 5.71 0.00 12.12 5.56 6.45 38.52%
P/NAPS 0.78 0.85 0.73 0.73 0.69 0.77 0.66 11.74%

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