[TEKSENG] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
17-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 3.63%
YoY- 61.19%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 120,344 116,973 109,726 101,593 96,032 89,903 72,735 39.76%
PBT 13,797 15,334 14,097 14,205 13,571 12,570 10,261 21.75%
Tax -3,695 -4,370 -3,932 -3,926 -3,652 -3,243 -2,648 24.79%
NP 10,102 10,964 10,165 10,279 9,919 9,327 7,613 20.69%
-
NP to SH 10,102 10,964 10,165 10,279 9,919 9,327 7,613 20.69%
-
Tax Rate 26.78% 28.50% 27.89% 27.64% 26.91% 25.80% 25.81% -
Total Cost 110,242 106,009 99,561 91,314 86,113 80,576 65,122 41.90%
-
Net Worth 84,202 84,181 79,313 80,577 78,617 78,781 82,399 1.44%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,217 3,298 7,141 7,141 7,141 182,443 178,600 -88.15%
Div Payout % 71.45% 30.08% 70.25% 69.47% 71.99% 1,956.07% 2,345.99% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 84,202 84,181 79,313 80,577 78,617 78,781 82,399 1.44%
NOSH 240,579 240,518 193,448 191,851 191,751 192,150 205,999 10.86%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.39% 9.37% 9.26% 10.12% 10.33% 10.37% 10.47% -
ROE 12.00% 13.02% 12.82% 12.76% 12.62% 11.84% 9.24% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 50.02 48.63 56.72 52.95 50.08 46.79 35.31 26.05%
EPS 4.20 4.56 5.25 5.36 5.17 4.85 3.70 8.79%
DPS 3.00 1.37 3.72 3.72 3.72 94.95 86.70 -89.31%
NAPS 0.35 0.35 0.41 0.42 0.41 0.41 0.40 -8.49%
Adjusted Per Share Value based on latest NOSH - 191,851
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.04 32.12 30.13 27.90 26.37 24.69 19.97 39.75%
EPS 2.77 3.01 2.79 2.82 2.72 2.56 2.09 20.59%
DPS 1.98 0.91 1.96 1.96 1.96 50.10 49.04 -88.16%
NAPS 0.2312 0.2311 0.2178 0.2213 0.2159 0.2163 0.2263 1.43%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.47 0.49 0.44 0.44 0.35 0.38 0.34 -
P/RPS 0.94 1.01 0.78 0.83 0.70 0.81 0.96 -1.38%
P/EPS 11.19 10.75 8.37 8.21 6.77 7.83 9.20 13.90%
EY 8.93 9.30 11.94 12.18 14.78 12.77 10.87 -12.25%
DY 6.38 2.80 8.45 8.46 10.64 249.86 255.00 -91.38%
P/NAPS 1.34 1.40 1.07 1.05 0.85 0.93 0.85 35.34%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 20/11/06 11/08/06 17/05/06 22/02/06 25/11/05 23/08/05 -
Price 0.47 0.62 0.40 0.44 0.40 0.39 0.37 -
P/RPS 0.94 1.27 0.71 0.83 0.80 0.83 1.05 -7.09%
P/EPS 11.19 13.60 7.61 8.21 7.73 8.03 10.01 7.69%
EY 8.93 7.35 13.14 12.18 12.93 12.45 9.99 -7.18%
DY 6.38 2.21 9.30 8.46 9.31 243.46 234.32 -90.88%
P/NAPS 1.34 1.77 0.98 1.05 0.98 0.95 0.93 27.48%

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