[TEKSENG] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.13%
YoY- -1.63%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 194,173 182,873 167,113 148,138 176,761 134,456 117,796 8.67%
PBT 11,776 9,350 8,729 11,877 14,065 11,724 12,676 -1.21%
Tax -4,317 -2,852 -2,762 -1,554 -3,572 -2,206 -3,609 3.02%
NP 7,458 6,498 5,966 10,322 10,493 9,517 9,066 -3.19%
-
NP to SH 8,809 6,473 5,966 10,322 10,493 9,517 9,066 -0.47%
-
Tax Rate 36.66% 30.50% 31.64% 13.08% 25.40% 18.82% 28.47% -
Total Cost 186,714 176,374 161,146 137,816 166,268 124,938 108,729 9.42%
-
Net Worth 124,479 117,769 114,866 112,654 105,573 0 84,098 6.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 6,381 6,391 4,798 - 4,805 -
Div Payout % - - 106.95% 61.92% 45.73% - 53.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 124,479 117,769 114,866 112,654 105,573 0 84,098 6.74%
NOSH 239,384 240,346 239,304 239,690 239,939 240,139 240,282 -0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.84% 3.55% 3.57% 6.97% 5.94% 7.08% 7.70% -
ROE 7.08% 5.50% 5.19% 9.16% 9.94% 0.00% 10.78% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 81.11 76.09 69.83 61.80 73.67 55.99 49.02 8.74%
EPS 3.68 2.69 2.49 4.31 4.37 3.96 3.77 -0.40%
DPS 0.00 0.00 2.67 2.67 2.00 0.00 2.00 -
NAPS 0.52 0.49 0.48 0.47 0.44 0.00 0.35 6.81%
Adjusted Per Share Value based on latest NOSH - 240,465
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.84 50.70 46.33 41.07 49.01 37.28 32.66 8.67%
EPS 2.44 1.79 1.65 2.86 2.91 2.64 2.51 -0.46%
DPS 0.00 0.00 1.77 1.77 1.33 0.00 1.33 -
NAPS 0.3451 0.3265 0.3185 0.3123 0.2927 0.00 0.2332 6.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.32 0.36 0.34 0.39 0.44 0.49 -
P/RPS 0.38 0.42 0.52 0.55 0.53 0.79 1.00 -14.88%
P/EPS 8.42 11.88 14.44 7.89 8.92 11.10 12.99 -6.96%
EY 11.87 8.42 6.93 12.67 11.21 9.01 7.70 7.47%
DY 0.00 0.00 7.41 7.84 5.13 0.00 4.08 -
P/NAPS 0.60 0.65 0.75 0.72 0.89 0.00 1.40 -13.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 18/11/11 19/11/10 20/11/09 20/11/08 16/11/07 20/11/06 -
Price 0.34 0.33 0.41 0.36 0.31 0.42 0.62 -
P/RPS 0.42 0.43 0.59 0.58 0.42 0.75 1.26 -16.71%
P/EPS 9.24 12.25 16.44 8.36 7.09 10.60 16.43 -9.13%
EY 10.82 8.16 6.08 11.96 14.11 9.44 6.09 10.04%
DY 0.00 0.00 6.50 7.41 6.45 0.00 3.23 -
P/NAPS 0.65 0.67 0.85 0.77 0.70 0.00 1.77 -15.36%

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