[TEKSENG] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -26.79%
YoY- -44.07%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 437,386 359,517 232,112 206,330 189,680 182,002 168,424 17.22%
PBT 48,258 34,673 18,127 7,540 9,628 10,002 8,422 33.73%
Tax -8,851 -6,016 -6,738 -5,775 -4,452 -2,917 -2,400 24.27%
NP 39,407 28,657 11,389 1,765 5,176 7,085 6,022 36.72%
-
NP to SH 31,193 21,269 12,079 3,731 6,671 7,159 6,041 31.43%
-
Tax Rate 18.34% 17.35% 37.17% 76.59% 46.24% 29.16% 28.50% -
Total Cost 397,979 330,860 220,723 204,565 184,504 174,917 162,402 16.09%
-
Net Worth 218,229 164,953 136,879 125,169 131,507 120,555 117,463 10.86%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,627 7,497 - - - 4,822 9,588 0.06%
Div Payout % 30.87% 35.25% - - - 67.36% 158.73% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 218,229 164,953 136,879 125,169 131,507 120,555 117,463 10.86%
NOSH 320,925 249,929 240,139 240,709 239,103 241,111 239,722 4.97%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.01% 7.97% 4.91% 0.86% 2.73% 3.89% 3.58% -
ROE 14.29% 12.89% 8.82% 2.98% 5.07% 5.94% 5.14% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 136.29 143.85 96.66 85.72 79.33 75.48 70.26 11.66%
EPS 9.72 8.51 5.03 1.55 2.79 2.97 2.52 25.20%
DPS 3.00 3.00 0.00 0.00 0.00 2.00 4.00 -4.67%
NAPS 0.68 0.66 0.57 0.52 0.55 0.50 0.49 5.60%
Adjusted Per Share Value based on latest NOSH - 227,500
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 120.10 98.72 63.73 56.66 52.08 49.98 46.25 17.22%
EPS 8.57 5.84 3.32 1.02 1.83 1.97 1.66 31.43%
DPS 2.64 2.06 0.00 0.00 0.00 1.32 2.63 0.06%
NAPS 0.5992 0.4529 0.3758 0.3437 0.3611 0.331 0.3225 10.86%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.685 1.05 0.86 0.29 0.32 0.35 0.37 -
P/RPS 0.50 0.73 0.89 0.34 0.40 0.46 0.53 -0.96%
P/EPS 7.05 12.34 17.10 18.71 11.47 11.79 14.68 -11.49%
EY 14.19 8.10 5.85 5.34 8.72 8.48 6.81 13.00%
DY 4.38 2.86 0.00 0.00 0.00 5.71 10.81 -13.96%
P/NAPS 1.01 1.59 1.51 0.56 0.58 0.70 0.76 4.84%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 15/02/16 16/02/15 24/02/14 26/02/13 24/02/12 25/02/11 -
Price 0.74 1.12 0.56 0.305 0.30 0.40 0.38 -
P/RPS 0.54 0.78 0.58 0.36 0.38 0.53 0.54 0.00%
P/EPS 7.61 13.16 11.13 19.68 10.75 13.47 15.08 -10.76%
EY 13.13 7.60 8.98 5.08 9.30 7.42 6.63 12.05%
DY 4.05 2.68 0.00 0.00 0.00 5.00 10.53 -14.70%
P/NAPS 1.09 1.70 0.98 0.59 0.55 0.80 0.78 5.73%

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