[TEKSENG] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 57.62%
YoY- 86.95%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 235,828 207,612 175,488 175,652 172,976 153,576 123,668 11.35%
PBT 10,880 7,452 4,540 14,692 8,040 7,600 124 110.72%
Tax -6,096 -5,436 -4,980 -3,112 -1,928 -1,864 224 -
NP 4,784 2,016 -440 11,580 6,112 5,736 348 54.74%
-
NP to SH 8,512 3,912 1,540 11,284 6,036 5,736 348 70.33%
-
Tax Rate 56.03% 72.95% 109.69% 21.18% 23.98% 24.53% -180.65% -
Total Cost 231,044 205,596 175,928 164,072 166,864 147,840 123,320 11.02%
-
Net Worth 124,332 124,039 122,718 124,315 119,761 117,109 97,874 4.06%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 9,564 - 14,437 - - - - -
Div Payout % 112.36% - 937.50% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 124,332 124,039 122,718 124,315 119,761 117,109 97,874 4.06%
NOSH 239,101 238,536 240,625 239,067 239,523 238,999 217,500 1.58%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.03% 0.97% -0.25% 6.59% 3.53% 3.73% 0.28% -
ROE 6.85% 3.15% 1.25% 9.08% 5.04% 4.90% 0.36% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 98.63 87.04 72.93 73.47 72.22 64.26 56.86 9.60%
EPS 3.56 1.64 0.64 4.72 2.52 2.40 0.16 67.66%
DPS 4.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.52 0.50 0.49 0.45 2.43%
Adjusted Per Share Value based on latest NOSH - 239,067
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 65.39 57.56 48.66 48.70 47.96 42.58 34.29 11.35%
EPS 2.36 1.08 0.43 3.13 1.67 1.59 0.10 69.32%
DPS 2.65 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.3447 0.3439 0.3403 0.3447 0.3321 0.3247 0.2714 4.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.505 0.285 0.29 0.34 0.35 0.38 0.33 -
P/RPS 0.51 0.33 0.40 0.46 0.48 0.59 0.58 -2.11%
P/EPS 14.19 17.38 45.31 7.20 13.89 15.83 206.25 -35.97%
EY 7.05 5.75 2.21 13.88 7.20 6.32 0.48 56.45%
DY 7.92 0.00 20.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.55 0.57 0.65 0.70 0.78 0.73 4.84%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 18/05/15 30/05/14 30/04/13 25/04/12 25/04/11 23/04/10 24/04/09 -
Price 0.54 0.295 0.28 0.36 0.35 0.36 0.32 -
P/RPS 0.55 0.34 0.38 0.49 0.48 0.56 0.56 -0.29%
P/EPS 15.17 17.99 43.75 7.63 13.89 15.00 200.00 -34.92%
EY 6.59 5.56 2.29 13.11 7.20 6.67 0.50 53.66%
DY 7.41 0.00 21.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.57 0.55 0.69 0.70 0.73 0.71 6.56%

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