[TEKSENG] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 17.53%
YoY- 16.28%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 49,520 50,212 46,159 45,647 51,086 40,298 35,194 5.85%
PBT 1,902 2,301 3,064 4,899 4,472 4,531 6,445 -18.38%
Tax -1,289 -827 -1,312 -763 -915 -1,481 -1,803 -5.43%
NP 613 1,474 1,752 4,136 3,557 3,050 4,642 -28.61%
-
NP to SH 1,485 1,474 1,752 4,136 3,557 3,050 4,642 -17.28%
-
Tax Rate 67.77% 35.94% 42.82% 15.57% 20.46% 32.69% 27.98% -
Total Cost 48,907 48,738 44,407 41,511 47,529 37,248 30,552 8.14%
-
Net Worth 124,548 118,403 115,199 113,018 105,748 0 84,181 6.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 3,607 -
Div Payout % - - - - - - 77.72% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 124,548 118,403 115,199 113,018 105,748 0 84,181 6.74%
NOSH 239,516 241,639 239,999 240,465 240,337 239,510 240,518 -0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.24% 2.94% 3.80% 9.06% 6.96% 7.57% 13.19% -
ROE 1.19% 1.24% 1.52% 3.66% 3.36% 0.00% 5.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.68 20.78 19.23 18.98 21.26 16.83 14.63 5.93%
EPS 0.62 0.61 0.73 1.72 1.48 1.27 1.93 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.52 0.49 0.48 0.47 0.44 0.00 0.35 6.81%
Adjusted Per Share Value based on latest NOSH - 240,465
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.73 13.92 12.80 12.66 14.16 11.17 9.76 5.84%
EPS 0.41 0.41 0.49 1.15 0.99 0.85 1.29 -17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.3453 0.3283 0.3194 0.3134 0.2932 0.00 0.2334 6.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.32 0.36 0.34 0.39 0.44 0.49 -
P/RPS 1.50 1.54 1.87 1.79 1.83 2.62 3.35 -12.52%
P/EPS 50.00 52.46 49.32 19.77 26.35 34.55 25.39 11.94%
EY 2.00 1.91 2.03 5.06 3.79 2.89 3.94 -10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.06 -
P/NAPS 0.60 0.65 0.75 0.72 0.89 0.00 1.40 -13.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 18/11/11 19/11/10 20/11/09 20/11/08 16/11/07 20/11/06 -
Price 0.34 0.33 0.41 0.36 0.31 0.42 0.62 -
P/RPS 1.64 1.59 2.13 1.90 1.46 2.50 4.24 -14.62%
P/EPS 54.84 54.10 56.16 20.93 20.95 32.98 32.12 9.31%
EY 1.82 1.85 1.78 4.78 4.77 3.03 3.11 -8.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.42 -
P/NAPS 0.65 0.67 0.85 0.77 0.70 0.00 1.77 -15.36%

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