[TEKSENG] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -36.52%
YoY- -49.89%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 431,839 239,166 214,361 189,639 182,671 173,274 156,905 18.36%
PBT 58,535 18,984 8,268 7,090 11,665 8,532 13,074 28.35%
Tax -6,026 -6,903 -5,889 -4,919 -3,213 -2,416 -1,222 30.43%
NP 52,509 12,081 2,379 2,171 8,452 6,116 11,852 28.12%
-
NP to SH 34,215 13,229 4,324 4,235 8,452 6,135 11,852 19.30%
-
Tax Rate 10.29% 36.36% 71.23% 69.38% 27.54% 28.32% 9.35% -
Total Cost 379,330 227,085 211,982 187,468 174,219 167,158 145,053 17.35%
-
Net Worth 202,486 124,332 124,039 122,718 124,315 119,761 117,109 9.54%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,884 2,391 - 3,609 4,814 4,818 9,592 -13.97%
Div Payout % 11.35% 18.07% - 85.23% 56.97% 78.54% 80.94% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 202,486 124,332 124,039 122,718 124,315 119,761 117,109 9.54%
NOSH 281,231 239,101 238,536 240,625 239,067 239,523 238,999 2.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.16% 5.05% 1.11% 1.14% 4.63% 3.53% 7.55% -
ROE 16.90% 10.64% 3.49% 3.45% 6.80% 5.12% 10.12% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 153.55 100.03 89.87 78.81 76.41 72.34 65.65 15.19%
EPS 12.17 5.53 1.81 1.76 3.54 2.56 4.96 16.12%
DPS 1.38 1.00 0.00 1.50 2.00 2.00 4.00 -16.23%
NAPS 0.72 0.52 0.52 0.51 0.52 0.50 0.49 6.61%
Adjusted Per Share Value based on latest NOSH - 240,625
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 119.73 66.31 59.43 52.58 50.65 48.04 43.50 18.36%
EPS 9.49 3.67 1.20 1.17 2.34 1.70 3.29 19.29%
DPS 1.08 0.66 0.00 1.00 1.33 1.34 2.66 -13.93%
NAPS 0.5614 0.3447 0.3439 0.3403 0.3447 0.3321 0.3247 9.54%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.12 0.505 0.285 0.29 0.34 0.35 0.38 -
P/RPS 0.73 0.50 0.32 0.37 0.44 0.48 0.58 3.90%
P/EPS 9.21 9.13 15.72 16.48 9.62 13.66 7.66 3.11%
EY 10.86 10.96 6.36 6.07 10.40 7.32 13.05 -3.01%
DY 1.23 1.98 0.00 5.17 5.88 5.71 10.53 -30.06%
P/NAPS 1.56 0.97 0.55 0.57 0.65 0.70 0.78 12.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 18/05/15 30/05/14 30/04/13 25/04/12 25/04/11 23/04/10 -
Price 1.33 0.54 0.295 0.28 0.36 0.35 0.36 -
P/RPS 0.87 0.54 0.33 0.36 0.47 0.48 0.55 7.93%
P/EPS 10.93 9.76 16.27 15.91 10.18 13.66 7.26 7.05%
EY 9.15 10.25 6.14 6.29 9.82 7.32 13.77 -6.57%
DY 1.04 1.85 0.00 5.36 5.56 5.71 11.11 -32.59%
P/NAPS 1.85 1.04 0.57 0.55 0.69 0.70 0.73 16.74%

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