[TEKSENG] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
24-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -21.18%
YoY- -28.55%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 149,428 136,974 142,413 150,983 158,441 174,108 163,320 -5.73%
PBT 11,205 7,739 7,312 6,266 9,380 15,139 15,198 -18.34%
Tax -700 2,844 2,692 2,176 1,331 -2,296 -2,862 -60.78%
NP 10,505 10,583 10,004 8,442 10,711 12,843 12,336 -10.13%
-
NP to SH 10,505 10,583 10,004 8,442 10,711 12,843 12,336 -10.13%
-
Tax Rate 6.25% -36.75% -36.82% -34.73% -14.19% 15.17% 18.83% -
Total Cost 138,923 126,391 132,409 142,541 147,730 161,265 150,984 -5.38%
-
Net Worth 115,325 113,018 112,512 97,874 107,923 105,748 100,236 9.77%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,592 4,787 4,787 - 10,818 10,818 10,818 -7.68%
Div Payout % 91.32% 45.24% 47.86% - 101.00% 84.24% 87.70% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 115,325 113,018 112,512 97,874 107,923 105,748 100,236 9.77%
NOSH 240,260 240,465 239,387 217,500 239,829 240,337 238,658 0.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.03% 7.73% 7.02% 5.59% 6.76% 7.38% 7.55% -
ROE 9.11% 9.36% 8.89% 8.63% 9.92% 12.14% 12.31% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.19 56.96 59.49 69.42 66.06 72.44 68.43 -6.15%
EPS 4.37 4.40 4.18 3.88 4.47 5.34 5.17 -10.57%
DPS 3.99 1.99 2.00 0.00 4.50 4.50 4.50 -7.68%
NAPS 0.48 0.47 0.47 0.45 0.45 0.44 0.42 9.28%
Adjusted Per Share Value based on latest NOSH - 217,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 41.43 37.98 39.49 41.86 43.93 48.27 45.28 -5.73%
EPS 2.91 2.93 2.77 2.34 2.97 3.56 3.42 -10.18%
DPS 2.66 1.33 1.33 0.00 3.00 3.00 3.00 -7.68%
NAPS 0.3198 0.3134 0.312 0.2714 0.2992 0.2932 0.2779 9.78%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.40 0.34 0.34 0.33 0.34 0.39 0.40 -
P/RPS 0.64 0.60 0.57 0.48 0.51 0.54 0.58 6.76%
P/EPS 9.15 7.73 8.14 8.50 7.61 7.30 7.74 11.76%
EY 10.93 12.94 12.29 11.76 13.14 13.70 12.92 -10.52%
DY 9.98 5.86 5.88 0.00 13.24 11.54 11.25 -7.65%
P/NAPS 0.83 0.72 0.72 0.73 0.76 0.89 0.95 -8.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 18/08/09 24/04/09 20/02/09 20/11/08 21/08/08 -
Price 0.33 0.36 0.31 0.32 0.34 0.31 0.38 -
P/RPS 0.53 0.63 0.52 0.46 0.51 0.43 0.56 -3.59%
P/EPS 7.55 8.18 7.42 8.24 7.61 5.80 7.35 1.80%
EY 13.25 12.23 13.48 12.13 13.14 17.24 13.60 -1.71%
DY 12.10 5.53 6.45 0.00 13.24 14.52 11.84 1.45%
P/NAPS 0.69 0.77 0.66 0.71 0.76 0.70 0.90 -16.19%

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