[TEKSENG] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -18.82%
YoY- -3.82%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 191,005 191,169 176,191 163,147 142,413 163,320 127,735 6.92%
PBT 5,226 12,220 9,651 10,679 7,312 15,198 14,997 -16.09%
Tax -5,004 -3,554 -2,952 -1,057 2,692 -2,862 -2,965 9.10%
NP 222 8,666 6,699 9,622 10,004 12,336 12,032 -48.56%
-
NP to SH 2,561 8,881 6,718 9,622 10,004 12,336 12,032 -22.71%
-
Tax Rate 95.75% 29.08% 30.59% 9.90% -36.82% 18.83% 19.77% -
Total Cost 190,783 182,503 169,492 153,525 132,409 150,984 115,703 8.68%
-
Net Worth 120,576 122,240 117,600 114,577 112,512 100,236 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,609 4,814 4,818 9,579 4,787 10,818 7,217 -10.89%
Div Payout % 140.94% 54.21% 71.72% 99.56% 47.86% 87.70% 59.98% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 120,576 122,240 117,600 114,577 112,512 100,236 0 -
NOSH 241,153 239,687 240,000 238,703 239,387 238,658 240,000 0.07%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.12% 4.53% 3.80% 5.90% 7.02% 7.55% 9.42% -
ROE 2.12% 7.27% 5.71% 8.40% 8.89% 12.31% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.20 79.76 73.41 68.35 59.49 68.43 53.22 6.84%
EPS 1.06 3.71 2.80 4.03 4.18 5.17 5.01 -22.78%
DPS 1.50 2.00 2.00 4.00 2.00 4.50 3.00 -10.90%
NAPS 0.50 0.51 0.49 0.48 0.47 0.42 0.00 -
Adjusted Per Share Value based on latest NOSH - 238,703
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 52.96 53.00 48.85 45.23 39.49 45.28 35.42 6.92%
EPS 0.71 2.46 1.86 2.67 2.77 3.42 3.34 -22.72%
DPS 1.00 1.33 1.34 2.66 1.33 3.00 2.00 -10.90%
NAPS 0.3343 0.3389 0.3261 0.3177 0.312 0.2779 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.345 0.32 0.34 0.39 0.34 0.40 0.50 -
P/RPS 0.44 0.40 0.46 0.57 0.57 0.58 0.94 -11.87%
P/EPS 32.49 8.64 12.15 9.68 8.14 7.74 9.97 21.73%
EY 3.08 11.58 8.23 10.34 12.29 12.92 10.03 -17.84%
DY 4.34 6.25 5.88 10.26 5.88 11.25 6.00 -5.25%
P/NAPS 0.69 0.63 0.69 0.81 0.72 0.95 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 16/08/12 08/08/11 20/08/10 18/08/09 21/08/08 21/08/07 -
Price 0.315 0.33 0.34 0.35 0.31 0.38 0.42 -
P/RPS 0.40 0.41 0.46 0.51 0.52 0.56 0.79 -10.71%
P/EPS 29.66 8.91 12.15 8.68 7.42 7.35 8.38 23.42%
EY 3.37 11.23 8.23 11.52 13.48 13.60 11.94 -18.99%
DY 4.75 6.06 5.88 11.43 6.45 11.84 7.14 -6.56%
P/NAPS 0.63 0.65 0.69 0.73 0.66 0.90 0.00 -

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