[TEKSENG] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 62.86%
YoY- -72.75%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 159,526 78,871 70,448 53,563 52,197 43,699 40,782 25.49%
PBT 25,779 4,541 12,580 1,393 3,257 2,702 1,583 59.14%
Tax -3,005 -1,988 -2,111 -1,256 -1,171 -830 -294 47.26%
NP 22,774 2,553 10,469 137 2,086 1,872 1,289 61.31%
-
NP to SH 16,232 3,694 9,834 627 2,301 1,872 1,289 52.47%
-
Tax Rate 11.66% 43.78% 16.78% 90.17% 35.95% 30.72% 18.57% -
Total Cost 136,752 76,318 59,979 53,426 50,111 41,827 39,493 22.97%
-
Net Worth 242,318 128,058 134,318 120,576 122,240 117,600 114,577 13.28%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,319 - - - - - 4,774 -5.87%
Div Payout % 20.45% - - - - - 370.37% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 242,318 128,058 134,318 120,576 122,240 117,600 114,577 13.28%
NOSH 331,942 246,266 239,853 241,153 239,687 240,000 238,703 5.64%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.28% 3.24% 14.86% 0.26% 4.00% 4.28% 3.16% -
ROE 6.70% 2.88% 7.32% 0.52% 1.88% 1.59% 1.13% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 48.06 32.03 29.37 22.21 21.78 18.21 17.08 18.79%
EPS 4.89 1.50 4.10 0.26 0.96 0.78 0.54 44.32%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 2.00 -10.90%
NAPS 0.73 0.52 0.56 0.50 0.51 0.49 0.48 7.23%
Adjusted Per Share Value based on latest NOSH - 241,153
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 43.80 21.66 19.34 14.71 14.33 12.00 11.20 25.49%
EPS 4.46 1.01 2.70 0.17 0.63 0.51 0.35 52.77%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 1.31 -5.88%
NAPS 0.6654 0.3516 0.3688 0.3311 0.3357 0.3229 0.3146 13.28%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.21 0.515 0.35 0.345 0.32 0.34 0.39 -
P/RPS 2.52 1.61 1.19 1.55 1.47 1.87 2.28 1.68%
P/EPS 24.74 34.33 8.54 132.69 33.33 43.59 72.22 -16.33%
EY 4.04 2.91 11.71 0.75 3.00 2.29 1.38 19.58%
DY 0.83 0.00 0.00 0.00 0.00 0.00 5.13 -26.16%
P/NAPS 1.66 0.99 0.63 0.69 0.63 0.69 0.81 12.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 12/08/16 31/07/15 22/08/14 23/08/13 16/08/12 08/08/11 20/08/10 -
Price 1.36 0.51 0.505 0.315 0.33 0.34 0.35 -
P/RPS 2.83 1.59 1.72 1.42 1.52 1.87 2.05 5.51%
P/EPS 27.81 34.00 12.32 121.15 34.38 43.59 64.81 -13.14%
EY 3.60 2.94 8.12 0.83 2.91 2.29 1.54 15.18%
DY 0.74 0.00 0.00 0.00 0.00 0.00 5.71 -28.84%
P/NAPS 1.86 0.98 0.90 0.63 0.65 0.69 0.73 16.85%

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