[TEKSENG] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
24-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -96.74%
YoY- -96.31%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 175,652 172,976 153,576 123,668 153,500 111,628 98,972 10.02%
PBT 14,692 8,040 7,600 124 12,580 6,316 5,876 16.48%
Tax -3,112 -1,928 -1,864 224 -3,156 4,288 -1,732 10.24%
NP 11,580 6,112 5,736 348 9,424 10,604 4,144 18.66%
-
NP to SH 11,284 6,036 5,736 348 9,424 10,604 4,144 18.15%
-
Tax Rate 21.18% 23.98% 24.53% -180.65% 25.09% -67.89% 29.48% -
Total Cost 164,072 166,864 147,840 123,320 144,076 101,024 94,828 9.55%
-
Net Worth 124,315 119,761 117,109 97,874 105,779 0 80,577 7.48%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 43,273 - - -
Div Payout % - - - - 459.18% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 124,315 119,761 117,109 97,874 105,779 0 80,577 7.48%
NOSH 239,067 239,523 238,999 217,500 240,408 241,774 191,851 3.73%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.59% 3.53% 3.73% 0.28% 6.14% 9.50% 4.19% -
ROE 9.08% 5.04% 4.90% 0.36% 8.91% 0.00% 5.14% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 73.47 72.22 64.26 56.86 63.85 46.17 51.59 6.06%
EPS 4.72 2.52 2.40 0.16 3.92 4.40 2.16 13.90%
DPS 0.00 0.00 0.00 0.00 18.00 0.00 0.00 -
NAPS 0.52 0.50 0.49 0.45 0.44 0.00 0.42 3.62%
Adjusted Per Share Value based on latest NOSH - 217,500
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 48.23 47.50 42.17 33.96 42.15 30.65 27.18 10.02%
EPS 3.10 1.66 1.58 0.10 2.59 2.91 1.14 18.12%
DPS 0.00 0.00 0.00 0.00 11.88 0.00 0.00 -
NAPS 0.3414 0.3288 0.3216 0.2688 0.2905 0.00 0.2213 7.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.34 0.35 0.38 0.33 0.38 0.47 0.44 -
P/RPS 0.46 0.48 0.59 0.58 0.60 1.02 0.85 -9.71%
P/EPS 7.20 13.89 15.83 206.25 9.69 10.72 20.37 -15.90%
EY 13.88 7.20 6.32 0.48 10.32 9.33 4.91 18.89%
DY 0.00 0.00 0.00 0.00 47.37 0.00 0.00 -
P/NAPS 0.65 0.70 0.78 0.73 0.86 0.00 1.05 -7.67%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/04/12 25/04/11 23/04/10 24/04/09 24/04/08 20/04/07 17/05/06 -
Price 0.36 0.35 0.36 0.32 0.36 0.46 0.44 -
P/RPS 0.49 0.48 0.56 0.56 0.56 1.00 0.85 -8.76%
P/EPS 7.63 13.89 15.00 200.00 9.18 10.49 20.37 -15.08%
EY 13.11 7.20 6.67 0.50 10.89 9.53 4.91 17.76%
DY 0.00 0.00 0.00 0.00 50.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.73 0.71 0.82 0.00 1.05 -6.75%

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