[TEKSENG] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
24-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -21.18%
YoY- -28.55%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 182,671 173,274 156,905 150,983 152,847 123,508 101,593 10.26%
PBT 11,665 8,532 13,074 6,266 14,949 13,907 14,205 -3.22%
Tax -3,213 -2,416 -1,222 2,176 -3,133 -2,190 -3,926 -3.28%
NP 8,452 6,116 11,852 8,442 11,816 11,717 10,279 -3.20%
-
NP to SH 8,452 6,135 11,852 8,442 11,816 11,717 10,279 -3.20%
-
Tax Rate 27.54% 28.32% 9.35% -34.73% 20.96% 15.75% 27.64% -
Total Cost 174,219 167,158 145,053 142,541 141,031 111,791 91,314 11.35%
-
Net Worth 124,315 119,761 117,109 97,874 105,779 0 80,577 7.48%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 4,814 4,818 9,592 - 10,818 7,217 7,141 -6.35%
Div Payout % 56.97% 78.54% 80.94% - 91.56% 61.60% 69.47% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 124,315 119,761 117,109 97,874 105,779 0 80,577 7.48%
NOSH 239,067 239,523 238,999 217,500 240,408 241,774 191,851 3.73%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.63% 3.53% 7.55% 5.59% 7.73% 9.49% 10.12% -
ROE 6.80% 5.12% 10.12% 8.63% 11.17% 0.00% 12.76% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 76.41 72.34 65.65 69.42 63.58 51.08 52.95 6.29%
EPS 3.54 2.56 4.96 3.88 4.91 4.85 5.36 -6.67%
DPS 2.00 2.00 4.00 0.00 4.50 2.99 3.72 -9.81%
NAPS 0.52 0.50 0.49 0.45 0.44 0.00 0.42 3.62%
Adjusted Per Share Value based on latest NOSH - 217,500
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 50.65 48.04 43.50 41.86 42.38 34.24 28.17 10.26%
EPS 2.34 1.70 3.29 2.34 3.28 3.25 2.85 -3.22%
DPS 1.33 1.34 2.66 0.00 3.00 2.00 1.98 -6.41%
NAPS 0.3447 0.3321 0.3247 0.2714 0.2933 0.00 0.2234 7.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.34 0.35 0.38 0.33 0.38 0.47 0.44 -
P/RPS 0.44 0.48 0.58 0.48 0.60 0.92 0.83 -10.02%
P/EPS 9.62 13.66 7.66 8.50 7.73 9.70 8.21 2.67%
EY 10.40 7.32 13.05 11.76 12.93 10.31 12.18 -2.59%
DY 5.88 5.71 10.53 0.00 11.84 6.35 8.46 -5.87%
P/NAPS 0.65 0.70 0.78 0.73 0.86 0.00 1.05 -7.67%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/04/12 25/04/11 23/04/10 24/04/09 24/04/08 20/04/07 17/05/06 -
Price 0.36 0.35 0.36 0.32 0.36 0.46 0.44 -
P/RPS 0.47 0.48 0.55 0.46 0.57 0.90 0.83 -9.03%
P/EPS 10.18 13.66 7.26 8.24 7.32 9.49 8.21 3.64%
EY 9.82 7.32 13.77 12.13 13.65 10.54 12.18 -3.52%
DY 5.56 5.71 11.11 0.00 12.50 6.49 8.46 -6.75%
P/NAPS 0.69 0.70 0.73 0.71 0.82 0.00 1.05 -6.75%

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