[TEKSENG] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -28.06%
YoY- 223.75%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 285,716 437,386 359,517 232,112 206,330 189,680 182,002 7.79%
PBT 49,835 48,258 34,673 18,127 7,540 9,628 10,002 30.65%
Tax -11,282 -8,851 -6,016 -6,738 -5,775 -4,452 -2,917 25.26%
NP 38,553 39,407 28,657 11,389 1,765 5,176 7,085 32.58%
-
NP to SH 27,616 31,193 21,269 12,079 3,731 6,671 7,159 25.20%
-
Tax Rate 22.64% 18.34% 17.35% 37.17% 76.59% 46.24% 29.16% -
Total Cost 247,163 397,979 330,860 220,723 204,565 184,504 174,917 5.92%
-
Net Worth 261,098 218,229 164,953 136,879 125,169 131,507 120,555 13.73%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 6,962 9,627 7,497 - - - 4,822 6.30%
Div Payout % 25.21% 30.87% 35.25% - - - 67.36% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 261,098 218,229 164,953 136,879 125,169 131,507 120,555 13.73%
NOSH 348,130 320,925 249,929 240,139 240,709 239,103 241,111 6.30%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.49% 9.01% 7.97% 4.91% 0.86% 2.73% 3.89% -
ROE 10.58% 14.29% 12.89% 8.82% 2.98% 5.07% 5.94% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 82.07 136.29 143.85 96.66 85.72 79.33 75.48 1.40%
EPS 7.93 9.72 8.51 5.03 1.55 2.79 2.97 17.76%
DPS 2.00 3.00 3.00 0.00 0.00 0.00 2.00 0.00%
NAPS 0.75 0.68 0.66 0.57 0.52 0.55 0.50 6.98%
Adjusted Per Share Value based on latest NOSH - 244,285
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 78.45 120.10 98.72 63.73 56.66 52.08 49.98 7.79%
EPS 7.58 8.57 5.84 3.32 1.02 1.83 1.97 25.15%
DPS 1.91 2.64 2.06 0.00 0.00 0.00 1.32 6.34%
NAPS 0.7169 0.5992 0.4529 0.3758 0.3437 0.3611 0.331 13.73%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.395 0.685 1.05 0.86 0.29 0.32 0.35 -
P/RPS 0.48 0.50 0.73 0.89 0.34 0.40 0.46 0.71%
P/EPS 4.98 7.05 12.34 17.10 18.71 11.47 11.79 -13.36%
EY 20.08 14.19 8.10 5.85 5.34 8.72 8.48 15.43%
DY 5.06 4.38 2.86 0.00 0.00 0.00 5.71 -1.99%
P/NAPS 0.53 1.01 1.59 1.51 0.56 0.58 0.70 -4.52%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 15/02/16 16/02/15 24/02/14 26/02/13 24/02/12 -
Price 0.40 0.74 1.12 0.56 0.305 0.30 0.40 -
P/RPS 0.49 0.54 0.78 0.58 0.36 0.38 0.53 -1.29%
P/EPS 5.04 7.61 13.16 11.13 19.68 10.75 13.47 -15.09%
EY 19.83 13.13 7.60 8.98 5.08 9.30 7.42 17.78%
DY 5.00 4.05 2.68 0.00 0.00 0.00 5.00 0.00%
P/NAPS 0.53 1.09 1.70 0.98 0.59 0.55 0.80 -6.62%

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