[TEKSENG] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -36.52%
YoY- -49.89%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 206,330 197,443 191,005 189,639 189,680 190,477 191,169 5.20%
PBT 7,540 6,705 5,226 7,090 9,628 11,821 12,220 -27.45%
Tax -5,775 -5,756 -5,004 -4,919 -4,452 -4,016 -3,554 38.09%
NP 1,765 949 222 2,171 5,176 7,805 8,666 -65.28%
-
NP to SH 3,731 3,886 2,561 4,235 6,671 8,892 8,881 -43.81%
-
Tax Rate 76.59% 85.85% 95.75% 69.38% 46.24% 33.97% 29.08% -
Total Cost 204,565 196,494 190,783 187,468 184,504 182,672 182,503 7.88%
-
Net Worth 118,299 122,487 120,576 122,718 117,333 124,548 122,240 -2.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,609 3,609 3,609 3,609 - 4,814 4,814 -17.43%
Div Payout % 96.74% 92.88% 140.94% 85.23% - 54.15% 54.21% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 118,299 122,487 120,576 122,718 117,333 124,548 122,240 -2.15%
NOSH 227,500 240,170 241,153 240,625 213,333 239,516 239,687 -3.40%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.86% 0.48% 0.12% 1.14% 2.73% 4.10% 4.53% -
ROE 3.15% 3.17% 2.12% 3.45% 5.69% 7.14% 7.27% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 90.69 82.21 79.20 78.81 88.91 79.53 79.76 8.91%
EPS 1.64 1.62 1.06 1.76 3.13 3.71 3.71 -41.88%
DPS 1.59 1.50 1.50 1.50 0.00 2.00 2.00 -14.14%
NAPS 0.52 0.51 0.50 0.51 0.55 0.52 0.51 1.29%
Adjusted Per Share Value based on latest NOSH - 240,625
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.21 54.74 52.96 52.58 52.59 52.81 53.00 5.21%
EPS 1.03 1.08 0.71 1.17 1.85 2.47 2.46 -43.94%
DPS 1.00 1.00 1.00 1.00 0.00 1.33 1.33 -17.27%
NAPS 0.328 0.3396 0.3343 0.3403 0.3253 0.3453 0.3389 -2.15%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.29 0.295 0.345 0.29 0.32 0.31 0.32 -
P/RPS 0.32 0.36 0.44 0.37 0.36 0.39 0.40 -13.78%
P/EPS 17.68 18.23 32.49 16.48 10.23 8.35 8.64 60.97%
EY 5.66 5.48 3.08 6.07 9.77 11.98 11.58 -37.86%
DY 5.47 5.09 4.34 5.17 0.00 6.45 6.25 -8.48%
P/NAPS 0.56 0.58 0.69 0.57 0.58 0.60 0.63 -7.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 22/11/13 23/08/13 30/04/13 26/02/13 23/11/12 16/08/12 -
Price 0.305 0.29 0.315 0.28 0.30 0.34 0.33 -
P/RPS 0.34 0.35 0.40 0.36 0.34 0.43 0.41 -11.70%
P/EPS 18.60 17.92 29.66 15.91 9.59 9.16 8.91 63.12%
EY 5.38 5.58 3.37 6.29 10.42 10.92 11.23 -38.69%
DY 5.20 5.18 4.75 5.36 0.00 5.88 6.06 -9.67%
P/NAPS 0.59 0.57 0.63 0.55 0.55 0.65 0.65 -6.23%

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