[TEKSENG] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 7.86%
YoY- 17.55%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 127,735 123,508 120,344 116,973 109,726 101,593 96,032 21.01%
PBT 14,997 13,907 13,797 15,334 14,097 14,205 13,571 6.90%
Tax -2,965 -2,190 -3,695 -4,370 -3,932 -3,926 -3,652 -13.00%
NP 12,032 11,717 10,102 10,964 10,165 10,279 9,919 13.78%
-
NP to SH 12,032 11,717 10,102 10,964 10,165 10,279 9,919 13.78%
-
Tax Rate 19.77% 15.75% 26.78% 28.50% 27.89% 27.64% 26.91% -
Total Cost 115,703 111,791 110,242 106,009 99,561 91,314 86,113 21.82%
-
Net Worth 0 0 84,202 84,181 79,313 80,577 78,617 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 7,217 7,217 7,217 3,298 7,141 7,141 7,141 0.71%
Div Payout % 59.98% 61.60% 71.45% 30.08% 70.25% 69.47% 71.99% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 0 84,202 84,181 79,313 80,577 78,617 -
NOSH 240,000 241,774 240,579 240,518 193,448 191,851 191,751 16.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.42% 9.49% 8.39% 9.37% 9.26% 10.12% 10.33% -
ROE 0.00% 0.00% 12.00% 13.02% 12.82% 12.76% 12.62% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 53.22 51.08 50.02 48.63 56.72 52.95 50.08 4.14%
EPS 5.01 4.85 4.20 4.56 5.25 5.36 5.17 -2.07%
DPS 3.00 2.99 3.00 1.37 3.72 3.72 3.72 -13.39%
NAPS 0.00 0.00 0.35 0.35 0.41 0.42 0.41 -
Adjusted Per Share Value based on latest NOSH - 240,518
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.42 34.24 33.37 32.43 30.42 28.17 26.63 21.00%
EPS 3.34 3.25 2.80 3.04 2.82 2.85 2.75 13.87%
DPS 2.00 2.00 2.00 0.91 1.98 1.98 1.98 0.67%
NAPS 0.00 0.00 0.2335 0.2334 0.2199 0.2234 0.218 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.50 0.47 0.47 0.49 0.44 0.44 0.35 -
P/RPS 0.94 0.92 0.94 1.01 0.78 0.83 0.70 21.78%
P/EPS 9.97 9.70 11.19 10.75 8.37 8.21 6.77 29.53%
EY 10.03 10.31 8.93 9.30 11.94 12.18 14.78 -22.83%
DY 6.00 6.35 6.38 2.80 8.45 8.46 10.64 -31.81%
P/NAPS 0.00 0.00 1.34 1.40 1.07 1.05 0.85 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 20/04/07 12/02/07 20/11/06 11/08/06 17/05/06 22/02/06 -
Price 0.42 0.46 0.47 0.62 0.40 0.44 0.40 -
P/RPS 0.79 0.90 0.94 1.27 0.71 0.83 0.80 -0.83%
P/EPS 8.38 9.49 11.19 13.60 7.61 8.21 7.73 5.54%
EY 11.94 10.54 8.93 7.35 13.14 12.18 12.93 -5.18%
DY 7.14 6.49 6.38 2.21 9.30 8.46 9.31 -16.25%
P/NAPS 0.00 0.00 1.34 1.77 0.98 1.05 0.98 -

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