[TEKSENG] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 215.11%
YoY- 18.16%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 111,104 132,571 100,842 88,347 67,406 10,779 0 -
PBT 8,908 10,549 8,793 9,507 7,744 2,899 0 -
Tax -1,166 -2,679 -1,655 -2,707 -1,989 -770 0 -
NP 7,742 7,870 7,138 6,800 5,755 2,129 0 -
-
NP to SH 7,742 7,870 7,138 6,800 5,755 2,129 0 -
-
Tax Rate 13.09% 25.40% 18.82% 28.47% 25.68% 26.56% - -
Total Cost 103,362 124,701 93,704 81,547 61,651 8,650 0 -
-
Net Worth 112,654 105,573 0 84,098 78,651 9,181 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,793 3,599 - 3,604 3,836 - - -
Div Payout % 61.92% 45.73% - 53.00% 66.67% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 112,654 105,573 0 84,098 78,651 9,181 0 -
NOSH 239,690 239,939 240,139 240,282 191,833 13,306 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.97% 5.94% 7.08% 7.70% 8.54% 19.75% 0.00% -
ROE 6.87% 7.45% 0.00% 8.09% 7.32% 23.19% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.35 55.25 41.99 36.77 35.14 81.01 0.00 -
EPS 3.23 3.28 2.97 2.83 3.00 16.00 0.00 -
DPS 2.00 1.50 0.00 1.50 2.00 0.00 0.00 -
NAPS 0.47 0.44 0.00 0.35 0.41 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 240,518
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 30.51 36.40 27.69 24.26 18.51 2.96 0.00 -
EPS 2.13 2.16 1.96 1.87 1.58 0.58 0.00 -
DPS 1.32 0.99 0.00 0.99 1.05 0.00 0.00 -
NAPS 0.3093 0.2899 0.00 0.2309 0.216 0.0252 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - - -
Price 0.34 0.39 0.44 0.49 0.38 0.00 0.00 -
P/RPS 0.73 0.71 1.05 1.33 1.08 0.00 0.00 -
P/EPS 10.53 11.89 14.80 17.31 12.67 0.00 0.00 -
EY 9.50 8.41 6.76 5.78 7.89 0.00 0.00 -
DY 5.88 3.85 0.00 3.06 5.26 0.00 0.00 -
P/NAPS 0.72 0.89 0.00 1.40 0.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 20/11/08 16/11/07 20/11/06 25/11/05 07/01/05 - -
Price 0.36 0.31 0.42 0.62 0.39 0.52 0.00 -
P/RPS 0.78 0.56 1.00 1.69 1.11 0.64 0.00 -
P/EPS 11.15 9.45 14.13 21.91 13.00 3.25 0.00 -
EY 8.97 10.58 7.08 4.56 7.69 30.77 0.00 -
DY 5.56 4.84 0.00 2.42 5.13 0.00 0.00 -
P/NAPS 0.77 0.70 0.00 1.77 0.95 0.75 0.00 -

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