[TEKSENG] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.97%
YoY- -6.82%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 359,517 232,112 206,330 189,680 182,002 168,424 149,428 15.74%
PBT 34,673 18,127 7,540 9,628 10,002 8,422 11,205 20.70%
Tax -6,016 -6,738 -5,775 -4,452 -2,917 -2,400 -700 43.09%
NP 28,657 11,389 1,765 5,176 7,085 6,022 10,505 18.19%
-
NP to SH 21,269 12,079 3,731 6,671 7,159 6,041 10,505 12.46%
-
Tax Rate 17.35% 37.17% 76.59% 46.24% 29.16% 28.50% 6.25% -
Total Cost 330,860 220,723 204,565 184,504 174,917 162,402 138,923 15.55%
-
Net Worth 164,953 136,879 125,169 131,507 120,555 117,463 115,123 6.17%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,497 - - - 4,822 9,588 9,593 -4.02%
Div Payout % 35.25% - - - 67.36% 158.73% 91.32% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 164,953 136,879 125,169 131,507 120,555 117,463 115,123 6.17%
NOSH 249,929 240,139 240,709 239,103 241,111 239,722 239,840 0.68%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.97% 4.91% 0.86% 2.73% 3.89% 3.58% 7.03% -
ROE 12.89% 8.82% 2.98% 5.07% 5.94% 5.14% 9.13% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 143.85 96.66 85.72 79.33 75.48 70.26 62.30 14.95%
EPS 8.51 5.03 1.55 2.79 2.97 2.52 4.38 11.70%
DPS 3.00 0.00 0.00 0.00 2.00 4.00 4.00 -4.67%
NAPS 0.66 0.57 0.52 0.55 0.50 0.49 0.48 5.44%
Adjusted Per Share Value based on latest NOSH - 213,333
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 99.68 64.36 57.21 52.59 50.46 46.70 41.43 15.74%
EPS 5.90 3.35 1.03 1.85 1.98 1.67 2.91 12.49%
DPS 2.08 0.00 0.00 0.00 1.34 2.66 2.66 -4.01%
NAPS 0.4574 0.3795 0.347 0.3646 0.3343 0.3257 0.3192 6.17%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.05 0.86 0.29 0.32 0.35 0.37 0.40 -
P/RPS 0.73 0.89 0.34 0.40 0.46 0.53 0.64 2.21%
P/EPS 12.34 17.10 18.71 11.47 11.79 14.68 9.13 5.14%
EY 8.10 5.85 5.34 8.72 8.48 6.81 10.95 -4.89%
DY 2.86 0.00 0.00 0.00 5.71 10.81 10.00 -18.82%
P/NAPS 1.59 1.51 0.56 0.58 0.70 0.76 0.83 11.43%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 15/02/16 16/02/15 24/02/14 26/02/13 24/02/12 25/02/11 25/02/10 -
Price 1.12 0.56 0.305 0.30 0.40 0.38 0.33 -
P/RPS 0.78 0.58 0.36 0.38 0.53 0.54 0.53 6.64%
P/EPS 13.16 11.13 19.68 10.75 13.47 15.08 7.53 9.74%
EY 7.60 8.98 5.08 9.30 7.42 6.63 13.27 -8.86%
DY 2.68 0.00 0.00 0.00 5.00 10.53 12.12 -22.22%
P/NAPS 1.70 0.98 0.59 0.55 0.80 0.78 0.69 16.20%

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