[TEKSENG] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 100.66%
YoY- 170.31%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 106,306 98,972 96,032 89,874 78,918 76,728 33,276 117.37%
PBT 6,124 5,876 13,571 10,325 5,072 3,340 7,725 -14.38%
Tax -1,808 -1,732 -3,655 -2,652 -1,248 -636 -2,023 -7.23%
NP 4,316 4,144 9,916 7,673 3,824 2,704 5,702 -16.98%
-
NP to SH 4,316 4,144 9,916 7,673 3,824 2,704 5,702 -16.98%
-
Tax Rate 29.52% 29.48% 26.93% 25.69% 24.61% 19.04% 26.19% -
Total Cost 101,990 94,828 86,116 82,201 75,094 74,024 27,574 139.74%
-
Net Worth 78,998 80,577 78,789 78,651 76,480 65,909 2,470,866 -89.98%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,227 5,115 - - 63,355 -
Div Payout % - - 52.71% 66.67% - - 1,111.11% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 78,998 80,577 78,789 78,651 76,480 65,909 2,470,866 -89.98%
NOSH 192,678 191,851 192,170 191,833 191,200 168,999 6,335,555 -90.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.06% 4.19% 10.33% 8.54% 4.85% 3.52% 17.14% -
ROE 5.46% 5.14% 12.59% 9.76% 5.00% 4.10% 0.23% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 55.17 51.59 49.97 46.85 41.28 45.40 0.53 2131.75%
EPS 2.24 2.16 5.16 4.00 2.00 1.60 0.09 757.48%
DPS 0.00 0.00 2.72 2.67 0.00 0.00 1.00 -
NAPS 0.41 0.42 0.41 0.41 0.40 0.39 0.39 3.39%
Adjusted Per Share Value based on latest NOSH - 192,150
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.19 27.18 26.37 24.68 21.67 21.07 9.14 117.32%
EPS 1.19 1.14 2.72 2.11 1.05 0.74 1.57 -16.91%
DPS 0.00 0.00 1.44 1.40 0.00 0.00 17.40 -
NAPS 0.2169 0.2213 0.2163 0.216 0.21 0.181 6.7846 -89.99%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.44 0.44 0.35 0.38 0.34 0.48 0.51 -
P/RPS 0.80 0.85 0.70 0.81 0.82 1.06 97.10 -95.95%
P/EPS 19.64 20.37 6.78 9.50 17.00 30.00 566.67 -89.43%
EY 5.09 4.91 14.74 10.53 5.88 3.33 0.18 833.87%
DY 0.00 0.00 7.77 7.02 0.00 0.00 1.96 -
P/NAPS 1.07 1.05 0.85 0.93 0.85 1.23 1.31 -12.65%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 11/08/06 17/05/06 22/02/06 25/11/05 23/08/05 26/05/05 24/02/05 -
Price 0.40 0.44 0.40 0.39 0.37 0.42 0.51 -
P/RPS 0.72 0.85 0.80 0.83 0.90 0.93 97.10 -96.23%
P/EPS 17.86 20.37 7.75 9.75 18.50 26.25 566.67 -90.08%
EY 5.60 4.91 12.90 10.26 5.41 3.81 0.18 895.43%
DY 0.00 0.00 6.80 6.84 0.00 0.00 1.96 -
P/NAPS 0.98 1.05 0.98 0.95 0.93 1.08 1.31 -17.63%

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