[TEKSENG] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.82%
YoY- 40.39%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 168,424 163,659 163,147 156,905 149,428 136,974 142,413 11.79%
PBT 8,422 8,844 10,679 13,074 11,205 7,739 7,312 9.85%
Tax -2,400 -1,606 -1,057 -1,222 -700 2,844 2,692 -
NP 6,022 7,238 9,622 11,852 10,505 10,583 10,004 -28.64%
-
NP to SH 6,041 7,238 9,622 11,852 10,505 10,583 10,004 -28.49%
-
Tax Rate 28.50% 18.16% 9.90% 9.35% 6.25% -36.75% -36.82% -
Total Cost 162,402 156,421 153,525 145,053 138,923 126,391 132,409 14.53%
-
Net Worth 118,052 115,199 114,577 117,109 115,325 113,018 112,512 3.24%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,592 9,579 9,579 9,592 9,592 4,787 4,787 58.73%
Div Payout % 158.79% 132.35% 99.56% 80.94% 91.32% 45.24% 47.86% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 118,052 115,199 114,577 117,109 115,325 113,018 112,512 3.24%
NOSH 240,923 239,999 238,703 238,999 240,260 240,465 239,387 0.42%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.58% 4.42% 5.90% 7.55% 7.03% 7.73% 7.02% -
ROE 5.12% 6.28% 8.40% 10.12% 9.11% 9.36% 8.89% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.91 68.19 68.35 65.65 62.19 56.96 59.49 11.32%
EPS 2.51 3.02 4.03 4.96 4.37 4.40 4.18 -28.75%
DPS 4.00 4.00 4.00 4.00 3.99 1.99 2.00 58.53%
NAPS 0.49 0.48 0.48 0.49 0.48 0.47 0.47 2.80%
Adjusted Per Share Value based on latest NOSH - 238,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 46.70 45.38 45.23 43.50 41.43 37.98 39.49 11.79%
EPS 1.67 2.01 2.67 3.29 2.91 2.93 2.77 -28.56%
DPS 2.66 2.66 2.66 2.66 2.66 1.33 1.33 58.53%
NAPS 0.3273 0.3194 0.3177 0.3247 0.3198 0.3134 0.312 3.23%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.37 0.36 0.39 0.38 0.40 0.34 0.34 -
P/RPS 0.53 0.53 0.57 0.58 0.64 0.60 0.57 -4.72%
P/EPS 14.76 11.94 9.68 7.66 9.15 7.73 8.14 48.53%
EY 6.78 8.38 10.34 13.05 10.93 12.94 12.29 -32.66%
DY 10.81 11.11 10.26 10.53 9.98 5.86 5.88 49.90%
P/NAPS 0.76 0.75 0.81 0.78 0.83 0.72 0.72 3.66%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 19/11/10 20/08/10 23/04/10 25/02/10 20/11/09 18/08/09 -
Price 0.38 0.41 0.35 0.36 0.33 0.36 0.31 -
P/RPS 0.54 0.60 0.51 0.55 0.53 0.63 0.52 2.54%
P/EPS 15.15 13.59 8.68 7.26 7.55 8.18 7.42 60.73%
EY 6.60 7.36 11.52 13.77 13.25 12.23 13.48 -37.79%
DY 10.53 9.76 11.43 11.11 12.10 5.53 6.45 38.52%
P/NAPS 0.78 0.85 0.73 0.73 0.69 0.77 0.66 11.74%

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