[TEKSENG] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.74%
YoY- -1.92%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 163,659 163,147 156,905 149,428 136,974 142,413 150,983 5.51%
PBT 8,844 10,679 13,074 11,205 7,739 7,312 6,266 25.80%
Tax -1,606 -1,057 -1,222 -700 2,844 2,692 2,176 -
NP 7,238 9,622 11,852 10,505 10,583 10,004 8,442 -9.74%
-
NP to SH 7,238 9,622 11,852 10,505 10,583 10,004 8,442 -9.74%
-
Tax Rate 18.16% 9.90% 9.35% 6.25% -36.75% -36.82% -34.73% -
Total Cost 156,421 153,525 145,053 138,923 126,391 132,409 142,541 6.38%
-
Net Worth 115,199 114,577 117,109 115,325 113,018 112,512 97,874 11.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 9,579 9,579 9,592 9,592 4,787 4,787 - -
Div Payout % 132.35% 99.56% 80.94% 91.32% 45.24% 47.86% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 115,199 114,577 117,109 115,325 113,018 112,512 97,874 11.46%
NOSH 239,999 238,703 238,999 240,260 240,465 239,387 217,500 6.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.42% 5.90% 7.55% 7.03% 7.73% 7.02% 5.59% -
ROE 6.28% 8.40% 10.12% 9.11% 9.36% 8.89% 8.63% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 68.19 68.35 65.65 62.19 56.96 59.49 69.42 -1.18%
EPS 3.02 4.03 4.96 4.37 4.40 4.18 3.88 -15.37%
DPS 4.00 4.00 4.00 3.99 1.99 2.00 0.00 -
NAPS 0.48 0.48 0.49 0.48 0.47 0.47 0.45 4.39%
Adjusted Per Share Value based on latest NOSH - 240,260
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.94 44.80 43.08 41.03 37.61 39.10 41.46 5.51%
EPS 1.99 2.64 3.25 2.88 2.91 2.75 2.32 -9.71%
DPS 2.63 2.63 2.63 2.63 1.31 1.31 0.00 -
NAPS 0.3163 0.3146 0.3216 0.3167 0.3103 0.3089 0.2688 11.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.36 0.39 0.38 0.40 0.34 0.34 0.33 -
P/RPS 0.53 0.57 0.58 0.64 0.60 0.57 0.48 6.82%
P/EPS 11.94 9.68 7.66 9.15 7.73 8.14 8.50 25.40%
EY 8.38 10.34 13.05 10.93 12.94 12.29 11.76 -20.20%
DY 11.11 10.26 10.53 9.98 5.86 5.88 0.00 -
P/NAPS 0.75 0.81 0.78 0.83 0.72 0.72 0.73 1.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 20/08/10 23/04/10 25/02/10 20/11/09 18/08/09 24/04/09 -
Price 0.41 0.35 0.36 0.33 0.36 0.31 0.32 -
P/RPS 0.60 0.51 0.55 0.53 0.63 0.52 0.46 19.35%
P/EPS 13.59 8.68 7.26 7.55 8.18 7.42 8.24 39.54%
EY 7.36 11.52 13.77 13.25 12.23 13.48 12.13 -28.30%
DY 9.76 11.43 11.11 12.10 5.53 6.45 0.00 -
P/NAPS 0.85 0.73 0.73 0.69 0.77 0.66 0.71 12.73%

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