[TEKSENG] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 795.27%
YoY- -11.47%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 191,093 172,600 184,010 285,716 437,386 359,517 232,112 -3.18%
PBT 34,718 -38,689 -110,884 49,835 48,258 34,673 18,127 11.42%
Tax -7,801 -4,037 3,956 -11,282 -8,851 -6,016 -6,738 2.46%
NP 26,917 -42,726 -106,928 38,553 39,407 28,657 11,389 15.39%
-
NP to SH 27,413 -16,253 -48,691 27,616 31,193 21,269 12,079 14.62%
-
Tax Rate 22.47% - - 22.64% 18.34% 17.35% 37.17% -
Total Cost 164,176 215,326 290,938 247,163 397,979 330,860 220,723 -4.80%
-
Net Worth 215,070 188,093 205,404 261,098 236,464 170,910 139,242 7.50%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,792 - - 6,962 10,145 6,275 - -
Div Payout % 6.54% - - 25.21% 32.52% 29.50% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 215,070 188,093 205,404 261,098 236,464 170,910 139,242 7.50%
NOSH 360,668 348,369 348,143 348,130 348,130 258,955 244,285 6.70%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.09% -24.75% -58.11% 13.49% 9.01% 7.97% 4.91% -
ROE 12.75% -8.64% -23.70% 10.58% 13.19% 12.44% 8.67% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 53.31 49.55 52.85 82.07 125.78 138.83 95.02 -9.17%
EPS 7.65 -4.67 -13.99 7.93 8.97 8.21 4.94 7.55%
DPS 0.50 0.00 0.00 2.00 2.92 2.42 0.00 -
NAPS 0.60 0.54 0.59 0.75 0.68 0.66 0.57 0.85%
Adjusted Per Share Value based on latest NOSH - 348,130
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 52.47 47.39 50.53 78.45 120.10 98.72 63.73 -3.18%
EPS 7.53 -4.46 -13.37 7.58 8.57 5.84 3.32 14.60%
DPS 0.49 0.00 0.00 1.91 2.79 1.72 0.00 -
NAPS 0.5905 0.5165 0.564 0.7169 0.6493 0.4693 0.3823 7.50%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.66 0.28 0.24 0.395 0.685 1.05 0.86 -
P/RPS 1.24 0.57 0.45 0.48 0.54 0.76 0.91 5.28%
P/EPS 8.63 -6.00 -1.72 4.98 7.64 12.78 17.39 -11.01%
EY 11.59 -16.66 -58.27 20.08 13.10 7.82 5.75 12.38%
DY 0.76 0.00 0.00 5.06 4.26 2.31 0.00 -
P/NAPS 1.10 0.52 0.41 0.53 1.01 1.59 1.51 -5.13%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 27/02/20 28/02/19 27/02/18 24/02/17 15/02/16 16/02/15 -
Price 0.69 0.24 0.25 0.40 0.74 1.12 0.56 -
P/RPS 1.29 0.48 0.47 0.49 0.59 0.81 0.59 13.91%
P/EPS 9.02 -5.14 -1.79 5.04 8.25 13.64 11.33 -3.72%
EY 11.08 -19.44 -55.94 19.83 12.12 7.33 8.83 3.85%
DY 0.72 0.00 0.00 5.00 3.94 2.16 0.00 -
P/NAPS 1.15 0.44 0.42 0.53 1.09 1.70 0.98 2.69%

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