[TEKSENG] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -94.23%
YoY- -86.35%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 131,279 58,957 51,903 43,872 43,913 43,244 38,394 22.71%
PBT 26,582 2,720 1,863 1,135 3,673 2,010 1,900 55.16%
Tax -1,534 -1,524 -1,359 -1,245 -778 -482 -466 21.94%
NP 25,048 1,196 504 -110 2,895 1,528 1,434 61.00%
-
NP to SH 15,074 2,128 978 385 2,821 1,509 1,434 47.95%
-
Tax Rate 5.77% 56.03% 72.95% 109.69% 21.18% 23.98% 24.53% -
Total Cost 106,231 57,761 51,399 43,982 41,018 41,716 36,960 19.22%
-
Net Worth 202,486 124,332 124,039 122,718 124,315 119,761 117,109 9.54%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 2,391 - 3,609 - - - -
Div Payout % - 112.36% - 937.50% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 202,486 124,332 124,039 122,718 124,315 119,761 117,109 9.54%
NOSH 281,231 239,101 238,536 240,625 239,067 239,523 238,999 2.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 19.08% 2.03% 0.97% -0.25% 6.59% 3.53% 3.73% -
ROE 7.44% 1.71% 0.79% 0.31% 2.27% 1.26% 1.22% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 46.68 24.66 21.76 18.23 18.37 18.05 16.06 19.44%
EPS 5.36 0.89 0.41 0.16 1.18 0.63 0.60 43.99%
DPS 0.00 1.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.72 0.52 0.52 0.51 0.52 0.50 0.49 6.61%
Adjusted Per Share Value based on latest NOSH - 240,625
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 36.05 16.19 14.25 12.05 12.06 11.87 10.54 22.72%
EPS 4.14 0.58 0.27 0.11 0.77 0.41 0.39 48.19%
DPS 0.00 0.66 0.00 0.99 0.00 0.00 0.00 -
NAPS 0.556 0.3414 0.3406 0.337 0.3414 0.3288 0.3216 9.54%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.12 0.505 0.285 0.29 0.34 0.35 0.38 -
P/RPS 2.40 2.05 1.31 1.59 1.85 1.94 2.37 0.20%
P/EPS 20.90 56.74 69.51 181.25 28.81 55.56 63.33 -16.85%
EY 4.79 1.76 1.44 0.55 3.47 1.80 1.58 20.28%
DY 0.00 1.98 0.00 5.17 0.00 0.00 0.00 -
P/NAPS 1.56 0.97 0.55 0.57 0.65 0.70 0.78 12.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 18/05/15 30/05/14 30/04/13 25/04/12 25/04/11 23/04/10 -
Price 1.33 0.54 0.295 0.28 0.36 0.35 0.36 -
P/RPS 2.85 2.19 1.36 1.54 1.96 1.94 2.24 4.09%
P/EPS 24.81 60.67 71.95 175.00 30.51 55.56 60.00 -13.67%
EY 4.03 1.65 1.39 0.57 3.28 1.80 1.67 15.79%
DY 0.00 1.85 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 1.85 1.04 0.57 0.55 0.69 0.70 0.73 16.74%

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