[TEKSENG] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -16.6%
YoY- -11.56%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 136,974 142,413 150,983 158,441 174,108 163,320 152,847 -7.04%
PBT 7,739 7,312 6,266 9,380 15,139 15,198 14,949 -35.50%
Tax 2,844 2,692 2,176 1,331 -2,296 -2,862 -3,133 -
NP 10,583 10,004 8,442 10,711 12,843 12,336 11,816 -7.07%
-
NP to SH 10,583 10,004 8,442 10,711 12,843 12,336 11,816 -7.07%
-
Tax Rate -36.75% -36.82% -34.73% -14.19% 15.17% 18.83% 20.96% -
Total Cost 126,391 132,409 142,541 147,730 161,265 150,984 141,031 -7.03%
-
Net Worth 113,018 112,512 97,874 107,923 105,748 100,236 105,779 4.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,787 4,787 - 10,818 10,818 10,818 10,818 -41.90%
Div Payout % 45.24% 47.86% - 101.00% 84.24% 87.70% 91.56% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 113,018 112,512 97,874 107,923 105,748 100,236 105,779 4.50%
NOSH 240,465 239,387 217,500 239,829 240,337 238,658 240,408 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.73% 7.02% 5.59% 6.76% 7.38% 7.55% 7.73% -
ROE 9.36% 8.89% 8.63% 9.92% 12.14% 12.31% 11.17% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.96 59.49 69.42 66.06 72.44 68.43 63.58 -7.06%
EPS 4.40 4.18 3.88 4.47 5.34 5.17 4.91 -7.04%
DPS 1.99 2.00 0.00 4.50 4.50 4.50 4.50 -41.92%
NAPS 0.47 0.47 0.45 0.45 0.44 0.42 0.44 4.49%
Adjusted Per Share Value based on latest NOSH - 239,829
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.61 39.10 41.46 43.51 47.81 44.85 41.97 -7.04%
EPS 2.91 2.75 2.32 2.94 3.53 3.39 3.24 -6.90%
DPS 1.31 1.31 0.00 2.97 2.97 2.97 2.97 -42.02%
NAPS 0.3103 0.3089 0.2688 0.2963 0.2904 0.2752 0.2905 4.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.34 0.34 0.33 0.34 0.39 0.40 0.38 -
P/RPS 0.60 0.57 0.48 0.51 0.54 0.58 0.60 0.00%
P/EPS 7.73 8.14 8.50 7.61 7.30 7.74 7.73 0.00%
EY 12.94 12.29 11.76 13.14 13.70 12.92 12.93 0.05%
DY 5.86 5.88 0.00 13.24 11.54 11.25 11.84 -37.40%
P/NAPS 0.72 0.72 0.73 0.76 0.89 0.95 0.86 -11.16%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 18/08/09 24/04/09 20/02/09 20/11/08 21/08/08 24/04/08 -
Price 0.36 0.31 0.32 0.34 0.31 0.38 0.36 -
P/RPS 0.63 0.52 0.46 0.51 0.43 0.56 0.57 6.89%
P/EPS 8.18 7.42 8.24 7.61 5.80 7.35 7.32 7.67%
EY 12.23 13.48 12.13 13.14 17.24 13.60 13.65 -7.05%
DY 5.53 6.45 0.00 13.24 14.52 11.84 12.50 -41.91%
P/NAPS 0.77 0.66 0.71 0.76 0.70 0.90 0.82 -4.10%

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