[TEKSENG] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 3944.83%
YoY- 79.82%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 52,197 43,699 40,782 34,540 43,110 32,637 28,410 10.65%
PBT 3,257 2,702 1,583 3,978 2,932 2,683 1,593 12.64%
Tax -1,171 -830 -294 -459 -975 -1,246 -471 16.37%
NP 2,086 1,872 1,289 3,519 1,957 1,437 1,122 10.87%
-
NP to SH 2,301 1,872 1,289 3,519 1,957 1,437 1,122 12.70%
-
Tax Rate 35.95% 30.72% 18.57% 11.54% 33.25% 46.44% 29.57% -
Total Cost 50,111 41,827 39,493 31,021 41,153 31,200 27,288 10.65%
-
Net Worth 122,240 117,600 114,577 112,512 100,236 0 79,313 7.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 4,774 4,787 - - - -
Div Payout % - - 370.37% 136.05% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 122,240 117,600 114,577 112,512 100,236 0 79,313 7.46%
NOSH 239,687 240,000 238,703 239,387 238,658 240,000 193,448 3.63%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.00% 4.28% 3.16% 10.19% 4.54% 4.40% 3.95% -
ROE 1.88% 1.59% 1.13% 3.13% 1.95% 0.00% 1.41% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.78 18.21 17.08 14.43 18.06 13.60 14.69 6.77%
EPS 0.96 0.78 0.54 1.47 0.82 0.60 0.58 8.75%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.48 0.47 0.42 0.00 0.41 3.70%
Adjusted Per Share Value based on latest NOSH - 239,387
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.33 12.00 11.20 9.48 11.84 8.96 7.80 10.65%
EPS 0.63 0.51 0.35 0.97 0.54 0.39 0.31 12.53%
DPS 0.00 0.00 1.31 1.31 0.00 0.00 0.00 -
NAPS 0.3357 0.3229 0.3146 0.3089 0.2752 0.00 0.2178 7.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.32 0.34 0.39 0.34 0.40 0.50 0.44 -
P/RPS 1.47 1.87 2.28 2.36 2.21 3.68 3.00 -11.19%
P/EPS 33.33 43.59 72.22 23.13 48.78 83.51 75.86 -12.79%
EY 3.00 2.29 1.38 4.32 2.05 1.20 1.32 14.64%
DY 0.00 0.00 5.13 5.88 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.81 0.72 0.95 0.00 1.07 -8.44%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 08/08/11 20/08/10 18/08/09 21/08/08 21/08/07 11/08/06 -
Price 0.33 0.34 0.35 0.31 0.38 0.42 0.40 -
P/RPS 1.52 1.87 2.05 2.15 2.10 3.09 2.72 -9.23%
P/EPS 34.38 43.59 64.81 21.09 46.34 70.15 68.97 -10.94%
EY 2.91 2.29 1.54 4.74 2.16 1.43 1.45 12.29%
DY 0.00 0.00 5.71 6.45 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.73 0.66 0.90 0.00 0.98 -6.60%

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