[TEKSENG] YoY TTM 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- -39.53%
YoY- -71.16%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 512,494 247,589 231,246 191,005 191,169 176,191 163,147 20.99%
PBT 79,773 10,945 19,455 5,226 12,220 9,651 10,679 39.77%
Tax -7,043 -6,780 -6,744 -5,004 -3,554 -2,952 -1,057 37.13%
NP 72,730 4,165 12,711 222 8,666 6,699 9,622 40.04%
-
NP to SH 46,753 7,089 13,531 2,561 8,881 6,718 9,622 30.11%
-
Tax Rate 8.83% 61.95% 34.66% 95.75% 29.08% 30.59% 9.90% -
Total Cost 439,764 243,424 218,535 190,783 182,503 169,492 153,525 19.15%
-
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 7,203 2,391 - 3,609 4,814 4,818 9,579 -4.63%
Div Payout % 15.41% 33.73% - 140.94% 54.21% 71.72% 99.56% -
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 14.19% 1.68% 5.50% 0.12% 4.53% 3.80% 5.90% -
ROE 19.29% 5.54% 10.07% 2.12% 7.27% 5.71% 8.40% -
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 154.39 100.54 96.41 79.20 79.76 73.41 68.35 14.53%
EPS 14.08 2.88 5.64 1.06 3.71 2.80 4.03 23.15%
DPS 2.17 0.97 0.00 1.50 2.00 2.00 4.00 -9.68%
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 140.72 67.98 63.50 52.45 52.49 48.38 44.80 20.99%
EPS 12.84 1.95 3.72 0.70 2.44 1.84 2.64 30.13%
DPS 1.98 0.66 0.00 0.99 1.32 1.32 2.63 -4.61%
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 0.78 0.51 0.36 0.44 0.40 0.46 0.57 5.36%
P/EPS 8.59 17.89 6.20 32.49 8.64 12.15 9.68 -1.96%
EY 11.64 5.59 16.12 3.08 11.58 8.23 10.34 1.99%
DY 1.79 1.89 0.00 4.34 6.25 5.88 10.26 -25.22%
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 0.88 0.51 0.52 0.40 0.41 0.46 0.51 9.50%
P/EPS 9.66 17.72 8.95 29.66 8.91 12.15 8.68 1.79%
EY 10.36 5.64 11.17 3.37 11.23 8.23 11.52 -1.75%
DY 1.60 1.90 0.00 4.75 6.06 5.88 11.43 -27.92%
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