[TEKSENG] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 18.06%
YoY- 37.77%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 189,680 190,477 191,169 182,671 182,002 180,244 176,191 5.01%
PBT 9,628 11,821 12,220 11,665 10,002 8,888 9,651 -0.15%
Tax -4,452 -4,016 -3,554 -3,213 -2,917 -2,467 -2,952 31.34%
NP 5,176 7,805 8,666 8,452 7,085 6,421 6,699 -15.73%
-
NP to SH 6,671 8,892 8,881 8,452 7,159 6,440 6,718 -0.46%
-
Tax Rate 46.24% 33.97% 29.08% 27.54% 29.16% 27.76% 30.59% -
Total Cost 184,504 182,672 182,503 174,219 174,917 173,823 169,492 5.79%
-
Net Worth 117,333 124,548 122,240 124,315 120,368 118,403 117,600 -0.15%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 4,814 4,814 4,814 4,814 4,818 4,818 -
Div Payout % - 54.15% 54.21% 56.97% 67.25% 74.82% 71.72% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 117,333 124,548 122,240 124,315 120,368 118,403 117,600 -0.15%
NOSH 213,333 239,516 239,687 239,067 240,736 241,639 240,000 -7.51%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.73% 4.10% 4.53% 4.63% 3.89% 3.56% 3.80% -
ROE 5.69% 7.14% 7.27% 6.80% 5.95% 5.44% 5.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 88.91 79.53 79.76 76.41 75.60 74.59 73.41 13.55%
EPS 3.13 3.71 3.71 3.54 2.97 2.67 2.80 7.67%
DPS 0.00 2.00 2.00 2.00 2.00 2.00 2.00 -
NAPS 0.55 0.52 0.51 0.52 0.50 0.49 0.49 7.96%
Adjusted Per Share Value based on latest NOSH - 239,067
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.08 52.30 52.49 50.16 49.98 49.49 48.38 5.01%
EPS 1.83 2.44 2.44 2.32 1.97 1.77 1.84 -0.36%
DPS 0.00 1.32 1.32 1.32 1.32 1.32 1.32 -
NAPS 0.3222 0.342 0.3357 0.3414 0.3305 0.3251 0.3229 -0.14%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.32 0.31 0.32 0.34 0.35 0.32 0.34 -
P/RPS 0.36 0.39 0.40 0.44 0.46 0.43 0.46 -15.01%
P/EPS 10.23 8.35 8.64 9.62 11.77 12.01 12.15 -10.78%
EY 9.77 11.98 11.58 10.40 8.50 8.33 8.23 12.05%
DY 0.00 6.45 6.25 5.88 5.71 6.25 5.88 -
P/NAPS 0.58 0.60 0.63 0.65 0.70 0.65 0.69 -10.88%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 23/11/12 16/08/12 25/04/12 24/02/12 18/11/11 08/08/11 -
Price 0.30 0.34 0.33 0.36 0.40 0.33 0.34 -
P/RPS 0.34 0.43 0.41 0.47 0.53 0.44 0.46 -18.17%
P/EPS 9.59 9.16 8.91 10.18 13.45 12.38 12.15 -14.53%
EY 10.42 10.92 11.23 9.82 7.43 8.08 8.23 16.95%
DY 0.00 5.88 6.06 5.56 5.00 6.06 5.88 -
P/NAPS 0.55 0.65 0.65 0.69 0.80 0.67 0.69 -13.97%

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