[TEKSENG] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 22.51%
YoY- 338.09%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 109,726 101,593 96,032 89,903 72,735 52,458 33,276 122.02%
PBT 14,097 14,205 13,571 12,570 10,261 8,560 7,725 49.49%
Tax -3,932 -3,926 -3,652 -3,243 -2,648 -2,183 -2,024 55.88%
NP 10,165 10,279 9,919 9,327 7,613 6,377 5,701 47.19%
-
NP to SH 10,165 10,279 9,919 9,327 7,613 6,377 5,701 47.19%
-
Tax Rate 27.89% 27.64% 26.91% 25.80% 25.81% 25.50% 26.20% -
Total Cost 99,561 91,314 86,113 80,576 65,122 46,081 27,575 135.90%
-
Net Worth 79,313 80,577 78,617 78,781 82,399 65,909 6,965,399 -94.97%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,141 7,141 7,141 182,443 178,600 - - -
Div Payout % 70.25% 69.47% 71.99% 1,956.07% 2,345.99% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 79,313 80,577 78,617 78,781 82,399 65,909 6,965,399 -94.97%
NOSH 193,448 191,851 191,751 192,150 205,999 168,999 17,860,000 -95.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.26% 10.12% 10.33% 10.37% 10.47% 12.16% 17.13% -
ROE 12.82% 12.76% 12.62% 11.84% 9.24% 9.68% 0.08% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 56.72 52.95 50.08 46.79 35.31 31.04 0.19 4413.58%
EPS 5.25 5.36 5.17 4.85 3.70 3.77 0.03 3058.39%
DPS 3.72 3.72 3.72 94.95 86.70 0.00 0.00 -
NAPS 0.41 0.42 0.41 0.41 0.40 0.39 0.39 3.39%
Adjusted Per Share Value based on latest NOSH - 192,150
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.42 28.17 26.63 24.93 20.17 14.54 9.23 121.94%
EPS 2.82 2.85 2.75 2.59 2.11 1.77 1.58 47.29%
DPS 1.98 1.98 1.98 50.58 49.52 0.00 0.00 -
NAPS 0.2199 0.2234 0.218 0.2184 0.2285 0.1827 19.3125 -94.98%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.44 0.44 0.35 0.38 0.34 0.48 0.51 -
P/RPS 0.78 0.83 0.70 0.81 0.96 1.55 273.73 -98.01%
P/EPS 8.37 8.21 6.77 7.83 9.20 12.72 1,597.72 -97.01%
EY 11.94 12.18 14.78 12.77 10.87 7.86 0.06 3341.74%
DY 8.45 8.46 10.64 249.86 255.00 0.00 0.00 -
P/NAPS 1.07 1.05 0.85 0.93 0.85 1.23 1.31 -12.65%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 11/08/06 17/05/06 22/02/06 25/11/05 23/08/05 - - -
Price 0.40 0.44 0.40 0.39 0.37 0.00 0.00 -
P/RPS 0.71 0.83 0.80 0.83 1.05 0.00 0.00 -
P/EPS 7.61 8.21 7.73 8.03 10.01 0.00 0.00 -
EY 13.14 12.18 12.93 12.45 9.99 0.00 0.00 -
DY 9.30 8.46 9.31 243.46 234.32 0.00 0.00 -
P/NAPS 0.98 1.05 0.98 0.95 0.93 0.00 0.00 -

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