[TEKSENG] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1972.41%
YoY- -16.39%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 192,220 173,886 158,352 130,914 162,970 121,088 106,306 10.36%
PBT 13,860 9,424 6,966 8,018 12,154 8,524 6,124 14.56%
Tax -3,898 -2,624 -1,520 -806 -3,528 -348 -1,808 13.64%
NP 9,962 6,800 5,446 7,212 8,626 8,176 4,316 14.94%
-
NP to SH 10,244 6,762 5,446 7,212 8,626 8,176 4,316 15.48%
-
Tax Rate 28.12% 27.84% 21.82% 10.05% 29.03% 4.08% 29.52% -
Total Cost 182,258 167,086 152,906 123,702 154,344 112,912 101,990 10.14%
-
Net Worth 122,066 117,495 115,667 112,239 100,636 0 78,998 7.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 9,638 9,552 7,188 - - -
Div Payout % - - 176.99% 132.45% 83.33% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 122,066 117,495 115,667 112,239 100,636 0 78,998 7.51%
NOSH 239,345 239,787 240,973 238,807 239,611 240,763 192,678 3.67%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.18% 3.91% 3.44% 5.51% 5.29% 6.75% 4.06% -
ROE 8.39% 5.76% 4.71% 6.43% 8.57% 0.00% 5.46% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 80.31 72.52 65.71 54.82 68.01 50.29 55.17 6.45%
EPS 4.28 2.82 2.26 3.02 3.60 3.40 2.24 11.38%
DPS 0.00 0.00 4.00 4.00 3.00 0.00 0.00 -
NAPS 0.51 0.49 0.48 0.47 0.42 0.00 0.41 3.70%
Adjusted Per Share Value based on latest NOSH - 239,387
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 52.78 47.75 43.48 35.95 44.75 33.25 29.19 10.36%
EPS 2.81 1.86 1.50 1.98 2.37 2.25 1.19 15.38%
DPS 0.00 0.00 2.65 2.62 1.97 0.00 0.00 -
NAPS 0.3352 0.3226 0.3176 0.3082 0.2763 0.00 0.2169 7.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.32 0.34 0.39 0.34 0.40 0.50 0.44 -
P/RPS 0.40 0.47 0.59 0.62 0.59 0.99 0.80 -10.90%
P/EPS 7.48 12.06 17.26 11.26 11.11 14.72 19.64 -14.84%
EY 13.38 8.29 5.79 8.88 9.00 6.79 5.09 17.46%
DY 0.00 0.00 10.26 11.76 7.50 0.00 0.00 -
P/NAPS 0.63 0.69 0.81 0.72 0.95 0.00 1.07 -8.44%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 08/08/11 20/08/10 18/08/09 21/08/08 21/08/07 11/08/06 -
Price 0.33 0.34 0.35 0.31 0.38 0.42 0.40 -
P/RPS 0.41 0.47 0.53 0.57 0.56 0.84 0.72 -8.95%
P/EPS 7.71 12.06 15.49 10.26 10.56 12.37 17.86 -13.05%
EY 12.97 8.29 6.46 9.74 9.47 8.09 5.60 15.01%
DY 0.00 0.00 11.43 12.90 7.89 0.00 0.00 -
P/NAPS 0.65 0.69 0.73 0.66 0.90 0.00 0.98 -6.60%

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