[TEKSENG] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 4044.83%
YoY- -16.39%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 96,110 86,943 79,176 65,457 81,485 60,544 53,153 10.36%
PBT 6,930 4,712 3,483 4,009 6,077 4,262 3,062 14.56%
Tax -1,949 -1,312 -760 -403 -1,764 -174 -904 13.64%
NP 4,981 3,400 2,723 3,606 4,313 4,088 2,158 14.94%
-
NP to SH 5,122 3,381 2,723 3,606 4,313 4,088 2,158 15.48%
-
Tax Rate 28.12% 27.84% 21.82% 10.05% 29.03% 4.08% 29.52% -
Total Cost 91,129 83,543 76,453 61,851 77,172 56,456 50,995 10.14%
-
Net Worth 122,066 117,495 115,667 112,239 100,636 0 78,998 7.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 4,819 4,776 3,594 - - -
Div Payout % - - 176.99% 132.45% 83.33% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 122,066 117,495 115,667 112,239 100,636 0 78,998 7.51%
NOSH 239,345 239,787 240,973 238,807 239,611 240,763 192,678 3.67%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.18% 3.91% 3.44% 5.51% 5.29% 6.75% 4.06% -
ROE 4.20% 2.88% 2.35% 3.21% 4.29% 0.00% 2.73% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 40.16 36.26 32.86 27.41 34.01 25.15 27.59 6.45%
EPS 2.14 1.41 1.13 1.51 1.80 1.70 1.12 11.38%
DPS 0.00 0.00 2.00 2.00 1.50 0.00 0.00 -
NAPS 0.51 0.49 0.48 0.47 0.42 0.00 0.41 3.70%
Adjusted Per Share Value based on latest NOSH - 239,387
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 26.65 24.11 21.95 18.15 22.59 16.79 14.74 10.36%
EPS 1.42 0.94 0.75 1.00 1.20 1.13 0.60 15.42%
DPS 0.00 0.00 1.34 1.32 1.00 0.00 0.00 -
NAPS 0.3384 0.3258 0.3207 0.3112 0.279 0.00 0.219 7.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.32 0.34 0.39 0.34 0.40 0.50 0.44 -
P/RPS 0.80 0.94 1.19 1.24 1.18 1.99 1.59 -10.80%
P/EPS 14.95 24.11 34.51 22.52 22.22 29.45 39.29 -14.86%
EY 6.69 4.15 2.90 4.44 4.50 3.40 2.55 17.42%
DY 0.00 0.00 5.13 5.88 3.75 0.00 0.00 -
P/NAPS 0.63 0.69 0.81 0.72 0.95 0.00 1.07 -8.44%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 08/08/11 20/08/10 18/08/09 21/08/08 21/08/07 11/08/06 -
Price 0.33 0.34 0.35 0.31 0.38 0.42 0.40 -
P/RPS 0.82 0.94 1.07 1.13 1.12 1.67 1.45 -9.05%
P/EPS 15.42 24.11 30.97 20.53 21.11 24.74 35.71 -13.04%
EY 6.48 4.15 3.23 4.87 4.74 4.04 2.80 14.99%
DY 0.00 0.00 5.71 6.45 3.95 0.00 0.00 -
P/NAPS 0.65 0.69 0.73 0.66 0.90 0.00 0.98 -6.60%

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