[TEKSENG] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -33.2%
YoY- -1.53%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 44,050 44,847 43,089 38,324 25,870 41,537 31,997 5.46%
PBT 796 2,989 1,875 2,297 -1,169 4,590 4,290 -24.45%
Tax -1,214 -778 -328 466 3,975 383 -988 3.48%
NP -418 2,211 1,547 2,763 2,806 4,973 3,302 -
-
NP to SH 64 2,285 1,566 2,763 2,806 4,973 3,302 -48.14%
-
Tax Rate 152.51% 26.03% 17.49% -20.29% - -8.34% 23.03% -
Total Cost 44,468 42,636 41,542 35,561 23,064 36,564 28,695 7.56%
-
Net Worth 117,333 120,368 118,052 115,325 107,923 105,474 84,202 5.68%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 4,814 4,818 4,805 - - 7,217 -
Div Payout % - 210.71% 307.69% 173.91% - - 218.58% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 117,333 120,368 118,052 115,325 107,923 105,474 84,202 5.68%
NOSH 213,333 240,736 240,923 240,260 239,829 239,715 240,579 -1.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.95% 4.93% 3.59% 7.21% 10.85% 11.97% 10.32% -
ROE 0.05% 1.90% 1.33% 2.40% 2.60% 4.71% 3.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.65 18.63 17.88 15.95 10.79 17.33 13.30 7.60%
EPS 0.03 0.95 0.65 1.15 1.17 2.07 1.38 -47.14%
DPS 0.00 2.00 2.00 2.00 0.00 0.00 3.00 -
NAPS 0.55 0.50 0.49 0.48 0.45 0.44 0.35 7.81%
Adjusted Per Share Value based on latest NOSH - 240,260
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.21 12.43 11.95 10.63 7.17 11.52 8.87 5.46%
EPS 0.02 0.63 0.43 0.77 0.78 1.38 0.92 -47.14%
DPS 0.00 1.33 1.34 1.33 0.00 0.00 2.00 -
NAPS 0.3253 0.3337 0.3273 0.3198 0.2992 0.2924 0.2335 5.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.32 0.35 0.37 0.40 0.34 0.40 0.47 -
P/RPS 1.55 1.88 2.07 2.51 3.15 2.31 3.53 -12.80%
P/EPS 1,066.67 36.87 56.92 34.78 29.06 19.28 34.24 77.29%
EY 0.09 2.71 1.76 2.87 3.44 5.19 2.92 -43.97%
DY 0.00 5.71 5.41 5.00 0.00 0.00 6.38 -
P/NAPS 0.58 0.70 0.76 0.83 0.76 0.91 1.34 -13.01%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 25/02/11 25/02/10 20/02/09 21/02/08 12/02/07 -
Price 0.30 0.40 0.38 0.33 0.34 0.38 0.47 -
P/RPS 1.45 2.15 2.12 2.07 3.15 2.19 3.53 -13.77%
P/EPS 1,000.00 42.14 58.46 28.70 29.06 18.32 34.24 75.39%
EY 0.10 2.37 1.71 3.48 3.44 5.46 2.92 -42.98%
DY 0.00 5.00 5.26 6.06 0.00 0.00 6.38 -
P/NAPS 0.55 0.80 0.78 0.69 0.76 0.86 1.34 -13.78%

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