[TEKSENG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -94.23%
YoY- -86.35%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 206,330 153,393 97,435 43,872 189,680 145,630 96,110 66.18%
PBT 7,540 5,909 2,528 1,135 9,628 8,832 6,930 5.76%
Tax -5,775 -4,542 -2,501 -1,245 -4,452 -3,238 -1,949 105.88%
NP 1,765 1,367 27 -110 5,176 5,594 4,981 -49.83%
-
NP to SH 3,731 3,822 1,012 385 6,671 6,607 5,122 -18.99%
-
Tax Rate 76.59% 76.87% 98.93% 109.69% 46.24% 36.66% 28.12% -
Total Cost 204,565 152,026 97,408 43,982 184,504 140,036 91,129 71.18%
-
Net Worth 125,169 122,592 120,476 122,718 131,507 124,479 122,066 1.68%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 3,609 - - - -
Div Payout % - - - 937.50% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 125,169 122,592 120,476 122,718 131,507 124,479 122,066 1.68%
NOSH 240,709 240,377 240,952 240,625 239,103 239,384 239,345 0.37%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.86% 0.89% 0.03% -0.25% 2.73% 3.84% 5.18% -
ROE 2.98% 3.12% 0.84% 0.31% 5.07% 5.31% 4.20% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 85.72 63.81 40.44 18.23 79.33 60.84 40.16 65.54%
EPS 1.55 1.59 0.42 0.16 2.79 2.76 2.14 -19.30%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.50 0.51 0.55 0.52 0.51 1.29%
Adjusted Per Share Value based on latest NOSH - 240,625
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.66 42.12 26.75 12.05 52.08 39.99 26.39 66.19%
EPS 1.02 1.05 0.28 0.11 1.83 1.81 1.41 -19.36%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 0.3437 0.3366 0.3308 0.337 0.3611 0.3418 0.3352 1.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.29 0.295 0.345 0.29 0.32 0.31 0.32 -
P/RPS 0.34 0.46 0.85 1.59 0.40 0.51 0.80 -43.38%
P/EPS 18.71 18.55 82.14 181.25 11.47 11.23 14.95 16.08%
EY 5.34 5.39 1.22 0.55 8.72 8.90 6.69 -13.91%
DY 0.00 0.00 0.00 5.17 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.69 0.57 0.58 0.60 0.63 -7.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 22/11/13 23/08/13 30/04/13 26/02/13 23/11/12 16/08/12 -
Price 0.305 0.29 0.315 0.28 0.30 0.34 0.33 -
P/RPS 0.36 0.45 0.78 1.54 0.38 0.56 0.82 -42.14%
P/EPS 19.68 18.24 75.00 175.00 10.75 12.32 15.42 17.60%
EY 5.08 5.48 1.33 0.57 9.30 8.12 6.48 -14.94%
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.63 0.55 0.55 0.65 0.65 -6.23%

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