[TEKSENG] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.27%
YoY- 16.49%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 35,194 28,410 24,743 28,626 27,947 20,277 19,182 49.81%
PBT 6,445 1,593 1,469 5,827 5,208 1,701 835 290.07%
Tax -1,803 -471 -433 -1,666 -1,365 -465 -159 403.99%
NP 4,642 1,122 1,036 4,161 3,843 1,236 676 260.85%
-
NP to SH 4,642 1,122 1,036 4,161 3,843 1,236 676 260.85%
-
Tax Rate 27.98% 29.57% 29.48% 28.59% 26.21% 27.34% 19.04% -
Total Cost 30,552 27,288 23,707 24,465 24,104 19,041 18,506 39.64%
-
Net Worth 84,181 79,313 80,577 78,617 78,781 82,399 65,909 17.70%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,607 - - 3,298 3,843 - - -
Div Payout % 77.72% - - 79.26% 100.00% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 84,181 79,313 80,577 78,617 78,781 82,399 65,909 17.70%
NOSH 240,518 193,448 191,851 191,751 192,150 205,999 168,999 26.49%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.19% 3.95% 4.19% 14.54% 13.75% 6.10% 3.52% -
ROE 5.51% 1.41% 1.29% 5.29% 4.88% 1.50% 1.03% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.63 14.69 12.90 14.93 14.54 9.84 11.35 18.42%
EPS 1.93 0.58 0.54 2.17 2.00 0.60 0.40 185.26%
DPS 1.50 0.00 0.00 1.72 2.00 0.00 0.00 -
NAPS 0.35 0.41 0.42 0.41 0.41 0.40 0.39 -6.95%
Adjusted Per Share Value based on latest NOSH - 191,751
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.66 7.80 6.79 7.86 7.67 5.57 5.27 49.72%
EPS 1.27 0.31 0.28 1.14 1.06 0.34 0.19 254.43%
DPS 0.99 0.00 0.00 0.91 1.06 0.00 0.00 -
NAPS 0.2311 0.2178 0.2213 0.2159 0.2163 0.2263 0.181 17.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.49 0.44 0.44 0.35 0.38 0.34 0.48 -
P/RPS 3.35 3.00 3.41 2.34 2.61 3.45 4.23 -14.38%
P/EPS 25.39 75.86 81.48 16.13 19.00 56.67 120.00 -64.45%
EY 3.94 1.32 1.23 6.20 5.26 1.76 0.83 182.18%
DY 3.06 0.00 0.00 4.91 5.26 0.00 0.00 -
P/NAPS 1.40 1.07 1.05 0.85 0.93 0.85 1.23 9.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 11/08/06 17/05/06 22/02/06 25/11/05 23/08/05 26/05/05 -
Price 0.62 0.40 0.44 0.40 0.39 0.37 0.42 -
P/RPS 4.24 2.72 3.41 2.68 2.68 3.76 3.70 9.49%
P/EPS 32.12 68.97 81.48 18.43 19.50 61.67 105.00 -54.56%
EY 3.11 1.45 1.23 5.42 5.13 1.62 0.95 120.31%
DY 2.42 0.00 0.00 4.30 5.13 0.00 0.00 -
P/NAPS 1.77 0.98 1.05 0.98 0.95 0.93 1.08 38.96%

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