[TEKSENG] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 74.61%
YoY- 4.97%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 125,335 111,104 132,571 100,842 88,347 67,406 10,779 50.48%
PBT 6,547 8,908 10,549 8,793 9,507 7,744 2,899 14.53%
Tax -2,072 -1,166 -2,679 -1,655 -2,707 -1,989 -770 17.92%
NP 4,475 7,742 7,870 7,138 6,800 5,755 2,129 13.17%
-
NP to SH 4,475 7,742 7,870 7,138 6,800 5,755 2,129 13.17%
-
Tax Rate 31.65% 13.09% 25.40% 18.82% 28.47% 25.68% 26.56% -
Total Cost 120,860 103,362 124,701 93,704 81,547 61,651 8,650 55.16%
-
Net Worth 114,866 112,654 105,573 0 84,098 78,651 9,181 52.33%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,786 4,793 3,599 - 3,604 3,836 - -
Div Payout % 106.95% 61.92% 45.73% - 53.00% 66.67% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 114,866 112,654 105,573 0 84,098 78,651 9,181 52.33%
NOSH 239,304 239,690 239,939 240,139 240,282 191,833 13,306 61.82%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.57% 6.97% 5.94% 7.08% 7.70% 8.54% 19.75% -
ROE 3.90% 6.87% 7.45% 0.00% 8.09% 7.32% 23.19% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 52.37 46.35 55.25 41.99 36.77 35.14 81.01 -7.00%
EPS 1.87 3.23 3.28 2.97 2.83 3.00 16.00 -30.06%
DPS 2.00 2.00 1.50 0.00 1.50 2.00 0.00 -
NAPS 0.48 0.47 0.44 0.00 0.35 0.41 0.69 -5.86%
Adjusted Per Share Value based on latest NOSH - 239,510
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.75 30.81 36.76 27.96 24.50 18.69 2.99 50.47%
EPS 1.24 2.15 2.18 1.98 1.89 1.60 0.59 13.17%
DPS 1.33 1.33 1.00 0.00 1.00 1.06 0.00 -
NAPS 0.3185 0.3123 0.2927 0.00 0.2332 0.2181 0.0255 52.29%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.36 0.34 0.39 0.44 0.49 0.38 0.00 -
P/RPS 0.69 0.73 0.71 1.05 1.33 1.08 0.00 -
P/EPS 19.25 10.53 11.89 14.80 17.31 12.67 0.00 -
EY 5.19 9.50 8.41 6.76 5.78 7.89 0.00 -
DY 5.56 5.88 3.85 0.00 3.06 5.26 0.00 -
P/NAPS 0.75 0.72 0.89 0.00 1.40 0.93 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 20/11/09 20/11/08 16/11/07 20/11/06 25/11/05 07/01/05 -
Price 0.41 0.36 0.31 0.42 0.62 0.39 0.52 -
P/RPS 0.78 0.78 0.56 1.00 1.69 1.11 0.64 3.35%
P/EPS 21.93 11.15 9.45 14.13 21.91 13.00 3.25 37.44%
EY 4.56 8.97 10.58 7.08 4.56 7.69 30.77 -27.24%
DY 4.88 5.56 4.84 0.00 2.42 5.13 0.00 -
P/NAPS 0.85 0.77 0.70 0.00 1.77 0.95 0.75 2.10%

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