[TEKSENG] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
20-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 15.99%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 142,379 132,839 127,735 123,508 120,344 116,973 109,726 18.90%
PBT 13,383 13,083 14,997 13,907 13,797 15,334 14,097 -3.39%
Tax -1,272 -2,643 -2,965 -2,190 -3,695 -4,370 -3,932 -52.77%
NP 12,111 10,440 12,032 11,717 10,102 10,964 10,165 12.35%
-
NP to SH 12,111 10,440 12,032 11,717 10,102 10,964 10,165 12.35%
-
Tax Rate 9.50% 20.20% 19.77% 15.75% 26.78% 28.50% 27.89% -
Total Cost 130,268 122,399 115,703 111,791 110,242 106,009 99,561 19.56%
-
Net Worth 105,474 0 0 0 84,202 84,181 79,313 20.86%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 7,217 7,217 7,217 7,217 3,298 7,141 -
Div Payout % - 69.13% 59.98% 61.60% 71.45% 30.08% 70.25% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 105,474 0 0 0 84,202 84,181 79,313 20.86%
NOSH 239,715 239,510 240,000 241,774 240,579 240,518 193,448 15.32%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.51% 7.86% 9.42% 9.49% 8.39% 9.37% 9.26% -
ROE 11.48% 0.00% 0.00% 0.00% 12.00% 13.02% 12.82% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.39 55.46 53.22 51.08 50.02 48.63 56.72 3.10%
EPS 5.05 4.36 5.01 4.85 4.20 4.56 5.25 -2.54%
DPS 0.00 3.00 3.00 2.99 3.00 1.37 3.72 -
NAPS 0.44 0.00 0.00 0.00 0.35 0.35 0.41 4.80%
Adjusted Per Share Value based on latest NOSH - 241,774
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 39.48 36.83 35.42 34.24 33.37 32.43 30.42 18.92%
EPS 3.36 2.89 3.34 3.25 2.80 3.04 2.82 12.35%
DPS 0.00 2.00 2.00 2.00 2.00 0.91 1.98 -
NAPS 0.2924 0.00 0.00 0.00 0.2335 0.2334 0.2199 20.85%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.44 0.50 0.47 0.47 0.49 0.44 -
P/RPS 0.67 0.79 0.94 0.92 0.94 1.01 0.78 -9.61%
P/EPS 7.92 10.09 9.97 9.70 11.19 10.75 8.37 -3.60%
EY 12.63 9.91 10.03 10.31 8.93 9.30 11.94 3.80%
DY 0.00 6.82 6.00 6.35 6.38 2.80 8.45 -
P/NAPS 0.91 0.00 0.00 0.00 1.34 1.40 1.07 -10.20%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 16/11/07 21/08/07 20/04/07 12/02/07 20/11/06 11/08/06 -
Price 0.38 0.42 0.42 0.46 0.47 0.62 0.40 -
P/RPS 0.64 0.76 0.79 0.90 0.94 1.27 0.71 -6.66%
P/EPS 7.52 9.64 8.38 9.49 11.19 13.60 7.61 -0.78%
EY 13.30 10.38 11.94 10.54 8.93 7.35 13.14 0.80%
DY 0.00 7.14 7.14 6.49 6.38 2.21 9.30 -
P/NAPS 0.86 0.00 0.00 0.00 1.34 1.77 0.98 -8.31%

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