[TEKSENG] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2.69%
YoY- 18.37%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 152,847 142,379 132,839 127,735 123,508 120,344 116,973 19.50%
PBT 14,949 13,383 13,083 14,997 13,907 13,797 15,334 -1.67%
Tax -3,133 -1,272 -2,643 -2,965 -2,190 -3,695 -4,370 -19.88%
NP 11,816 12,111 10,440 12,032 11,717 10,102 10,964 5.11%
-
NP to SH 11,816 12,111 10,440 12,032 11,717 10,102 10,964 5.11%
-
Tax Rate 20.96% 9.50% 20.20% 19.77% 15.75% 26.78% 28.50% -
Total Cost 141,031 130,268 122,399 115,703 111,791 110,242 106,009 20.94%
-
Net Worth 105,779 105,474 0 0 0 84,202 84,181 16.42%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 10,818 - 7,217 7,217 7,217 7,217 3,298 120.60%
Div Payout % 91.56% - 69.13% 59.98% 61.60% 71.45% 30.08% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 105,779 105,474 0 0 0 84,202 84,181 16.42%
NOSH 240,408 239,715 239,510 240,000 241,774 240,579 240,518 -0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.73% 8.51% 7.86% 9.42% 9.49% 8.39% 9.37% -
ROE 11.17% 11.48% 0.00% 0.00% 0.00% 12.00% 13.02% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 63.58 59.39 55.46 53.22 51.08 50.02 48.63 19.54%
EPS 4.91 5.05 4.36 5.01 4.85 4.20 4.56 5.04%
DPS 4.50 0.00 3.00 3.00 2.99 3.00 1.37 120.80%
NAPS 0.44 0.44 0.00 0.00 0.00 0.35 0.35 16.46%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 42.38 39.48 36.83 35.42 34.24 33.37 32.43 19.51%
EPS 3.28 3.36 2.89 3.34 3.25 2.80 3.04 5.19%
DPS 3.00 0.00 2.00 2.00 2.00 2.00 0.91 121.34%
NAPS 0.2933 0.2924 0.00 0.00 0.00 0.2335 0.2334 16.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.38 0.40 0.44 0.50 0.47 0.47 0.49 -
P/RPS 0.60 0.67 0.79 0.94 0.92 0.94 1.01 -29.31%
P/EPS 7.73 7.92 10.09 9.97 9.70 11.19 10.75 -19.72%
EY 12.93 12.63 9.91 10.03 10.31 8.93 9.30 24.54%
DY 11.84 0.00 6.82 6.00 6.35 6.38 2.80 161.26%
P/NAPS 0.86 0.91 0.00 0.00 0.00 1.34 1.40 -27.71%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 24/04/08 21/02/08 16/11/07 21/08/07 20/04/07 12/02/07 20/11/06 -
Price 0.36 0.38 0.42 0.42 0.46 0.47 0.62 -
P/RPS 0.57 0.64 0.76 0.79 0.90 0.94 1.27 -41.35%
P/EPS 7.32 7.52 9.64 8.38 9.49 11.19 13.60 -33.80%
EY 13.65 13.30 10.38 11.94 10.54 8.93 7.35 51.03%
DY 12.50 0.00 7.14 7.14 6.49 6.38 2.21 217.11%
P/NAPS 0.82 0.86 0.00 0.00 0.00 1.34 1.77 -40.09%

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