[TEKSENG] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.12%
YoY- 38.07%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 191,005 189,639 189,680 190,477 191,169 182,671 182,002 3.27%
PBT 5,226 7,090 9,628 11,821 12,220 11,665 10,002 -35.15%
Tax -5,004 -4,919 -4,452 -4,016 -3,554 -3,213 -2,917 43.34%
NP 222 2,171 5,176 7,805 8,666 8,452 7,085 -90.08%
-
NP to SH 2,561 4,235 6,671 8,892 8,881 8,452 7,159 -49.63%
-
Tax Rate 95.75% 69.38% 46.24% 33.97% 29.08% 27.54% 29.16% -
Total Cost 190,783 187,468 184,504 182,672 182,503 174,219 174,917 5.96%
-
Net Worth 120,576 122,718 117,333 124,548 122,240 124,315 120,368 0.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,609 3,609 - 4,814 4,814 4,814 4,814 -17.48%
Div Payout % 140.94% 85.23% - 54.15% 54.21% 56.97% 67.25% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 120,576 122,718 117,333 124,548 122,240 124,315 120,368 0.11%
NOSH 241,153 240,625 213,333 239,516 239,687 239,067 240,736 0.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.12% 1.14% 2.73% 4.10% 4.53% 4.63% 3.89% -
ROE 2.12% 3.45% 5.69% 7.14% 7.27% 6.80% 5.95% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.20 78.81 88.91 79.53 79.76 76.41 75.60 3.15%
EPS 1.06 1.76 3.13 3.71 3.71 3.54 2.97 -49.71%
DPS 1.50 1.50 0.00 2.00 2.00 2.00 2.00 -17.46%
NAPS 0.50 0.51 0.55 0.52 0.51 0.52 0.50 0.00%
Adjusted Per Share Value based on latest NOSH - 239,516
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 52.96 52.58 52.59 52.81 53.00 50.65 50.46 3.27%
EPS 0.71 1.17 1.85 2.47 2.46 2.34 1.98 -49.55%
DPS 1.00 1.00 0.00 1.33 1.33 1.33 1.33 -17.32%
NAPS 0.3343 0.3403 0.3253 0.3453 0.3389 0.3447 0.3337 0.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.345 0.29 0.32 0.31 0.32 0.34 0.35 -
P/RPS 0.44 0.37 0.36 0.39 0.40 0.44 0.46 -2.92%
P/EPS 32.49 16.48 10.23 8.35 8.64 9.62 11.77 96.90%
EY 3.08 6.07 9.77 11.98 11.58 10.40 8.50 -49.20%
DY 4.34 5.17 0.00 6.45 6.25 5.88 5.71 -16.72%
P/NAPS 0.69 0.57 0.58 0.60 0.63 0.65 0.70 -0.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 30/04/13 26/02/13 23/11/12 16/08/12 25/04/12 24/02/12 -
Price 0.315 0.28 0.30 0.34 0.33 0.36 0.40 -
P/RPS 0.40 0.36 0.34 0.43 0.41 0.47 0.53 -17.12%
P/EPS 29.66 15.91 9.59 9.16 8.91 10.18 13.45 69.50%
EY 3.37 6.29 10.42 10.92 11.23 9.82 7.43 -40.99%
DY 4.75 5.36 0.00 5.88 6.06 5.56 5.00 -3.36%
P/NAPS 0.63 0.55 0.55 0.65 0.65 0.69 0.80 -14.73%

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