[TEKSENG] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 162.86%
YoY- -80.24%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 290,805 137,828 122,351 97,435 96,110 86,943 79,176 24.18%
PBT 52,361 7,261 14,443 2,528 6,930 4,712 3,483 57.03%
Tax -4,539 -3,512 -3,470 -2,501 -1,949 -1,312 -760 34.66%
NP 47,822 3,749 10,973 27 4,981 3,400 2,723 61.15%
-
NP to SH 31,306 5,822 10,812 1,012 5,122 3,381 2,723 50.17%
-
Tax Rate 8.67% 48.37% 24.03% 98.93% 28.12% 27.84% 21.82% -
Total Cost 242,983 134,079 111,378 97,408 91,129 83,543 76,453 21.23%
-
Net Worth 224,492 126,671 134,250 120,476 122,066 117,495 115,667 11.67%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,075 2,435 - - - - 4,819 -7.20%
Div Payout % 9.82% 41.84% - - - - 176.99% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 224,492 126,671 134,250 120,476 122,066 117,495 115,667 11.67%
NOSH 307,524 243,598 239,733 240,952 239,345 239,787 240,973 4.14%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.44% 2.72% 8.97% 0.03% 5.18% 3.91% 3.44% -
ROE 13.95% 4.60% 8.05% 0.84% 4.20% 2.88% 2.35% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 94.56 56.58 51.04 40.44 40.16 36.26 32.86 19.24%
EPS 10.18 2.39 4.51 0.42 2.14 1.41 1.13 44.20%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 2.00 -10.90%
NAPS 0.73 0.52 0.56 0.50 0.51 0.49 0.48 7.23%
Adjusted Per Share Value based on latest NOSH - 241,153
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 79.85 37.85 33.60 26.75 26.39 23.87 21.74 24.18%
EPS 8.60 1.60 2.97 0.28 1.41 0.93 0.75 50.11%
DPS 0.84 0.67 0.00 0.00 0.00 0.00 1.32 -7.24%
NAPS 0.6164 0.3478 0.3686 0.3308 0.3352 0.3226 0.3176 11.67%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.21 0.515 0.35 0.345 0.32 0.34 0.39 -
P/RPS 1.28 0.91 0.69 0.85 0.80 0.94 1.19 1.22%
P/EPS 11.89 21.55 7.76 82.14 14.95 24.11 34.51 -16.25%
EY 8.41 4.64 12.89 1.22 6.69 4.15 2.90 19.39%
DY 0.83 1.94 0.00 0.00 0.00 0.00 5.13 -26.16%
P/NAPS 1.66 0.99 0.63 0.69 0.63 0.69 0.81 12.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 12/08/16 31/07/15 22/08/14 23/08/13 16/08/12 08/08/11 20/08/10 -
Price 1.36 0.51 0.505 0.315 0.33 0.34 0.35 -
P/RPS 1.44 0.90 0.99 0.78 0.82 0.94 1.07 5.06%
P/EPS 13.36 21.34 11.20 75.00 15.42 24.11 30.97 -13.06%
EY 7.49 4.69 8.93 1.33 6.48 4.15 3.23 15.03%
DY 0.74 1.96 0.00 0.00 0.00 0.00 5.71 -28.84%
P/NAPS 1.86 0.98 0.90 0.63 0.65 0.69 0.73 16.85%

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