[TEKSENG] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -39.53%
YoY- -71.16%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 214,361 206,330 197,443 191,005 189,639 189,680 190,477 8.20%
PBT 8,268 7,540 6,705 5,226 7,090 9,628 11,821 -21.22%
Tax -5,889 -5,775 -5,756 -5,004 -4,919 -4,452 -4,016 29.10%
NP 2,379 1,765 949 222 2,171 5,176 7,805 -54.74%
-
NP to SH 4,324 3,731 3,886 2,561 4,235 6,671 8,892 -38.18%
-
Tax Rate 71.23% 76.59% 85.85% 95.75% 69.38% 46.24% 33.97% -
Total Cost 211,982 204,565 196,494 190,783 187,468 184,504 182,672 10.43%
-
Net Worth 124,039 118,299 122,487 120,576 122,718 117,333 124,548 -0.27%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 3,609 3,609 3,609 3,609 - 4,814 -
Div Payout % - 96.74% 92.88% 140.94% 85.23% - 54.15% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 124,039 118,299 122,487 120,576 122,718 117,333 124,548 -0.27%
NOSH 238,536 227,500 240,170 241,153 240,625 213,333 239,516 -0.27%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.11% 0.86% 0.48% 0.12% 1.14% 2.73% 4.10% -
ROE 3.49% 3.15% 3.17% 2.12% 3.45% 5.69% 7.14% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 89.87 90.69 82.21 79.20 78.81 88.91 79.53 8.49%
EPS 1.81 1.64 1.62 1.06 1.76 3.13 3.71 -38.05%
DPS 0.00 1.59 1.50 1.50 1.50 0.00 2.00 -
NAPS 0.52 0.52 0.51 0.50 0.51 0.55 0.52 0.00%
Adjusted Per Share Value based on latest NOSH - 241,153
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 58.86 56.66 54.21 52.45 52.07 52.08 52.30 8.20%
EPS 1.19 1.02 1.07 0.70 1.16 1.83 2.44 -38.06%
DPS 0.00 0.99 0.99 0.99 0.99 0.00 1.32 -
NAPS 0.3406 0.3248 0.3363 0.3311 0.337 0.3222 0.342 -0.27%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.285 0.29 0.295 0.345 0.29 0.32 0.31 -
P/RPS 0.32 0.32 0.36 0.44 0.37 0.36 0.39 -12.36%
P/EPS 15.72 17.68 18.23 32.49 16.48 10.23 8.35 52.52%
EY 6.36 5.66 5.48 3.08 6.07 9.77 11.98 -34.46%
DY 0.00 5.47 5.09 4.34 5.17 0.00 6.45 -
P/NAPS 0.55 0.56 0.58 0.69 0.57 0.58 0.60 -5.64%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 24/02/14 22/11/13 23/08/13 30/04/13 26/02/13 23/11/12 -
Price 0.295 0.305 0.29 0.315 0.28 0.30 0.34 -
P/RPS 0.33 0.34 0.35 0.40 0.36 0.34 0.43 -16.19%
P/EPS 16.27 18.60 17.92 29.66 15.91 9.59 9.16 46.71%
EY 6.14 5.38 5.58 3.37 6.29 10.42 10.92 -31.90%
DY 0.00 5.20 5.18 4.75 5.36 0.00 5.88 -
P/NAPS 0.57 0.59 0.57 0.63 0.55 0.55 0.65 -8.39%

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