[TEKSENG] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 16.41%
YoY- 4.97%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 162,970 153,500 142,379 134,456 121,088 111,628 120,344 22.42%
PBT 12,154 12,580 13,383 11,724 8,524 6,316 13,797 -8.11%
Tax -3,528 -3,156 -1,272 -2,206 -348 4,288 -3,695 -3.03%
NP 8,626 9,424 12,111 9,517 8,176 10,604 10,102 -10.00%
-
NP to SH 8,626 9,424 12,111 9,517 8,176 10,604 10,102 -10.00%
-
Tax Rate 29.03% 25.09% 9.50% 18.82% 4.08% -67.89% 26.78% -
Total Cost 154,344 144,076 130,268 124,938 112,912 101,024 110,242 25.17%
-
Net Worth 100,636 105,779 105,590 0 0 0 83,933 12.87%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,188 43,273 - - - - 7,194 -0.05%
Div Payout % 83.33% 459.18% - - - - 71.22% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 100,636 105,779 105,590 0 0 0 83,933 12.87%
NOSH 239,611 240,408 239,978 240,139 240,763 241,774 239,810 -0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.29% 6.14% 8.51% 7.08% 6.75% 9.50% 8.39% -
ROE 8.57% 8.91% 11.47% 0.00% 0.00% 0.00% 12.04% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 68.01 63.85 59.33 55.99 50.29 46.17 50.18 22.49%
EPS 3.60 3.92 5.04 3.96 3.40 4.40 4.21 -9.91%
DPS 3.00 18.00 0.00 0.00 0.00 0.00 3.00 0.00%
NAPS 0.42 0.44 0.44 0.00 0.00 0.00 0.35 12.93%
Adjusted Per Share Value based on latest NOSH - 239,510
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 44.75 42.15 39.10 36.92 33.25 30.65 33.04 22.43%
EPS 2.37 2.59 3.33 2.61 2.25 2.91 2.77 -9.88%
DPS 1.97 11.88 0.00 0.00 0.00 0.00 1.98 -0.33%
NAPS 0.2763 0.2905 0.2899 0.00 0.00 0.00 0.2305 12.85%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.40 0.38 0.40 0.44 0.50 0.47 0.47 -
P/RPS 0.59 0.60 0.67 0.79 0.99 1.02 0.94 -26.71%
P/EPS 11.11 9.69 7.93 11.10 14.72 10.72 11.16 -0.29%
EY 9.00 10.32 12.62 9.01 6.79 9.33 8.96 0.29%
DY 7.50 47.37 0.00 0.00 0.00 0.00 6.38 11.39%
P/NAPS 0.95 0.86 0.91 0.00 0.00 0.00 1.34 -20.50%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 24/04/08 21/02/08 16/11/07 21/08/07 20/04/07 12/02/07 -
Price 0.38 0.36 0.38 0.42 0.42 0.46 0.47 -
P/RPS 0.56 0.56 0.64 0.75 0.84 1.00 0.94 -29.22%
P/EPS 10.56 9.18 7.53 10.60 12.37 10.49 11.16 -3.62%
EY 9.47 10.89 13.28 9.44 8.09 9.53 8.96 3.76%
DY 7.89 50.00 0.00 0.00 0.00 0.00 6.38 15.22%
P/NAPS 0.90 0.82 0.86 0.00 0.00 0.00 1.34 -23.32%

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