[TEKSENG] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -9.22%
YoY- 51.49%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 275,656 244,702 194,870 192,220 173,886 158,352 130,914 13.20%
PBT 14,522 28,886 5,056 13,860 9,424 6,966 8,018 10.40%
Tax -7,024 -6,940 -5,002 -3,898 -2,624 -1,520 -806 43.42%
NP 7,498 21,946 54 9,962 6,800 5,446 7,212 0.64%
-
NP to SH 11,644 21,624 2,024 10,244 6,762 5,446 7,212 8.30%
-
Tax Rate 48.37% 24.03% 98.93% 28.12% 27.84% 21.82% 10.05% -
Total Cost 268,158 222,756 194,816 182,258 167,086 152,906 123,702 13.75%
-
Net Worth 126,671 134,250 120,476 122,066 117,495 115,667 112,239 2.03%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,871 - - - - 9,638 9,552 -10.61%
Div Payout % 41.84% - - - - 176.99% 132.45% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 126,671 134,250 120,476 122,066 117,495 115,667 112,239 2.03%
NOSH 243,598 239,733 240,952 239,345 239,787 240,973 238,807 0.33%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.72% 8.97% 0.03% 5.18% 3.91% 3.44% 5.51% -
ROE 9.19% 16.11% 1.68% 8.39% 5.76% 4.71% 6.43% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 113.16 102.07 80.87 80.31 72.52 65.71 54.82 12.83%
EPS 4.78 9.02 0.84 4.28 2.82 2.26 3.02 7.94%
DPS 2.00 0.00 0.00 0.00 0.00 4.00 4.00 -10.90%
NAPS 0.52 0.56 0.50 0.51 0.49 0.48 0.47 1.69%
Adjusted Per Share Value based on latest NOSH - 239,687
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 76.43 67.85 54.03 53.30 48.21 43.91 36.30 13.20%
EPS 3.23 6.00 0.56 2.84 1.87 1.51 2.00 8.31%
DPS 1.35 0.00 0.00 0.00 0.00 2.67 2.65 -10.62%
NAPS 0.3512 0.3722 0.334 0.3384 0.3258 0.3207 0.3112 2.03%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.515 0.35 0.345 0.32 0.34 0.39 0.34 -
P/RPS 0.46 0.34 0.43 0.40 0.47 0.59 0.62 -4.85%
P/EPS 10.77 3.88 41.07 7.48 12.06 17.26 11.26 -0.73%
EY 9.28 25.77 2.43 13.38 8.29 5.79 8.88 0.73%
DY 3.88 0.00 0.00 0.00 0.00 10.26 11.76 -16.86%
P/NAPS 0.99 0.63 0.69 0.63 0.69 0.81 0.72 5.44%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/07/15 22/08/14 23/08/13 16/08/12 08/08/11 20/08/10 18/08/09 -
Price 0.51 0.505 0.315 0.33 0.34 0.35 0.31 -
P/RPS 0.45 0.49 0.39 0.41 0.47 0.53 0.57 -3.86%
P/EPS 10.67 5.60 37.50 7.71 12.06 15.49 10.26 0.65%
EY 9.37 17.86 2.67 12.97 8.29 6.46 9.74 -0.64%
DY 3.92 0.00 0.00 0.00 0.00 11.43 12.90 -17.99%
P/NAPS 0.98 0.90 0.63 0.65 0.69 0.73 0.66 6.80%

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