[TEKSENG] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -52.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 96,032 89,874 78,918 76,728 33,276 14,372 0 -
PBT 13,571 10,325 5,072 3,340 7,725 3,865 0 -
Tax -3,655 -2,652 -1,248 -636 -2,023 -1,026 0 -
NP 9,916 7,673 3,824 2,704 5,702 2,838 0 -
-
NP to SH 9,916 7,673 3,824 2,704 5,702 2,838 0 -
-
Tax Rate 26.93% 25.69% 24.61% 19.04% 26.19% 26.55% - -
Total Cost 86,116 82,201 75,094 74,024 27,574 11,533 0 -
-
Net Worth 78,789 78,651 76,480 65,909 2,470,866 9,181 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,227 5,115 - - 63,355 - - -
Div Payout % 52.71% 66.67% - - 1,111.11% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 78,789 78,651 76,480 65,909 2,470,866 9,181 0 -
NOSH 192,170 191,833 191,200 168,999 6,335,555 13,306 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.33% 8.54% 4.85% 3.52% 17.14% 19.75% 0.00% -
ROE 12.59% 9.76% 5.00% 4.10% 0.23% 30.92% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.97 46.85 41.28 45.40 0.53 108.01 0.00 -
EPS 5.16 4.00 2.00 1.60 0.09 21.33 0.00 -
DPS 2.72 2.67 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.41 0.41 0.40 0.39 0.39 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 168,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.63 24.92 21.88 21.27 9.23 3.98 0.00 -
EPS 2.75 2.13 1.06 0.75 1.58 0.79 0.00 -
DPS 1.45 1.42 0.00 0.00 17.57 0.00 0.00 -
NAPS 0.2185 0.2181 0.2121 0.1827 6.8508 0.0255 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 0.35 0.38 0.34 0.48 0.51 0.00 0.00 -
P/RPS 0.70 0.81 0.82 1.06 97.10 0.00 0.00 -
P/EPS 6.78 9.50 17.00 30.00 566.67 0.00 0.00 -
EY 14.74 10.53 5.88 3.33 0.18 0.00 0.00 -
DY 7.77 7.02 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.85 0.93 0.85 1.23 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 25/11/05 23/08/05 26/05/05 24/02/05 07/01/05 - -
Price 0.40 0.39 0.37 0.42 0.51 0.52 0.00 -
P/RPS 0.80 0.83 0.90 0.93 97.10 0.48 0.00 -
P/EPS 7.75 9.75 18.50 26.25 566.67 2.44 0.00 -
EY 12.90 10.26 5.41 3.81 0.18 41.03 0.00 -
DY 6.80 6.84 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.98 0.95 0.93 1.08 1.31 0.75 0.00 -

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