[TEKSENG] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 29.23%
YoY- 73.9%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 117,796 106,306 98,972 96,032 89,874 78,918 76,728 33.04%
PBT 12,676 6,124 5,876 13,571 10,325 5,072 3,340 143.11%
Tax -3,609 -1,808 -1,732 -3,655 -2,652 -1,248 -636 217.80%
NP 9,066 4,316 4,144 9,916 7,673 3,824 2,704 123.84%
-
NP to SH 9,066 4,316 4,144 9,916 7,673 3,824 2,704 123.84%
-
Tax Rate 28.47% 29.52% 29.48% 26.93% 25.69% 24.61% 19.04% -
Total Cost 108,729 101,990 94,828 86,116 82,201 75,094 74,024 29.18%
-
Net Worth 84,098 78,998 80,577 78,789 78,651 76,480 65,909 17.62%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,805 - - 5,227 5,115 - - -
Div Payout % 53.00% - - 52.71% 66.67% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 84,098 78,998 80,577 78,789 78,651 76,480 65,909 17.62%
NOSH 240,282 192,678 191,851 192,170 191,833 191,200 168,999 26.41%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.70% 4.06% 4.19% 10.33% 8.54% 4.85% 3.52% -
ROE 10.78% 5.46% 5.14% 12.59% 9.76% 5.00% 4.10% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 49.02 55.17 51.59 49.97 46.85 41.28 45.40 5.24%
EPS 3.77 2.24 2.16 5.16 4.00 2.00 1.60 76.97%
DPS 2.00 0.00 0.00 2.72 2.67 0.00 0.00 -
NAPS 0.35 0.41 0.42 0.41 0.41 0.40 0.39 -6.95%
Adjusted Per Share Value based on latest NOSH - 191,751
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.35 29.19 27.18 26.37 24.68 21.67 21.07 33.05%
EPS 2.49 1.19 1.14 2.72 2.11 1.05 0.74 124.38%
DPS 1.32 0.00 0.00 1.44 1.40 0.00 0.00 -
NAPS 0.2309 0.2169 0.2213 0.2163 0.216 0.21 0.181 17.60%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.49 0.44 0.44 0.35 0.38 0.34 0.48 -
P/RPS 1.00 0.80 0.85 0.70 0.81 0.82 1.06 -3.80%
P/EPS 12.99 19.64 20.37 6.78 9.50 17.00 30.00 -42.73%
EY 7.70 5.09 4.91 14.74 10.53 5.88 3.33 74.77%
DY 4.08 0.00 0.00 7.77 7.02 0.00 0.00 -
P/NAPS 1.40 1.07 1.05 0.85 0.93 0.85 1.23 9.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 11/08/06 17/05/06 22/02/06 25/11/05 23/08/05 26/05/05 -
Price 0.62 0.40 0.44 0.40 0.39 0.37 0.42 -
P/RPS 1.26 0.72 0.85 0.80 0.83 0.90 0.93 22.41%
P/EPS 16.43 17.86 20.37 7.75 9.75 18.50 26.25 -26.80%
EY 6.09 5.60 4.91 12.90 10.26 5.41 3.81 36.66%
DY 3.23 0.00 0.00 6.80 6.84 0.00 0.00 -
P/NAPS 1.77 0.98 1.05 0.98 0.95 0.93 1.08 38.96%

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