[TEKSENG] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
17-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -58.21%
YoY- 53.25%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 120,344 117,796 106,306 98,972 96,032 89,874 78,918 32.38%
PBT 13,797 12,676 6,124 5,876 13,571 10,325 5,072 94.51%
Tax -3,695 -3,609 -1,808 -1,732 -3,655 -2,652 -1,248 105.78%
NP 10,102 9,066 4,316 4,144 9,916 7,673 3,824 90.76%
-
NP to SH 10,102 9,066 4,316 4,144 9,916 7,673 3,824 90.76%
-
Tax Rate 26.78% 28.47% 29.52% 29.48% 26.93% 25.69% 24.61% -
Total Cost 110,242 108,729 101,990 94,828 86,116 82,201 75,094 29.07%
-
Net Worth 83,933 84,098 78,998 80,577 78,789 78,651 76,480 6.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,194 4,805 - - 5,227 5,115 - -
Div Payout % 71.22% 53.00% - - 52.71% 66.67% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 83,933 84,098 78,998 80,577 78,789 78,651 76,480 6.37%
NOSH 239,810 240,282 192,678 191,851 192,170 191,833 191,200 16.25%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.39% 7.70% 4.06% 4.19% 10.33% 8.54% 4.85% -
ROE 12.04% 10.78% 5.46% 5.14% 12.59% 9.76% 5.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 50.18 49.02 55.17 51.59 49.97 46.85 41.28 13.86%
EPS 4.21 3.77 2.24 2.16 5.16 4.00 2.00 64.02%
DPS 3.00 2.00 0.00 0.00 2.72 2.67 0.00 -
NAPS 0.35 0.35 0.41 0.42 0.41 0.41 0.40 -8.49%
Adjusted Per Share Value based on latest NOSH - 191,851
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.04 32.35 29.19 27.18 26.37 24.68 21.67 32.36%
EPS 2.77 2.49 1.19 1.14 2.72 2.11 1.05 90.58%
DPS 1.98 1.32 0.00 0.00 1.44 1.40 0.00 -
NAPS 0.2305 0.2309 0.2169 0.2213 0.2163 0.216 0.21 6.38%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.47 0.49 0.44 0.44 0.35 0.38 0.34 -
P/RPS 0.94 1.00 0.80 0.85 0.70 0.81 0.82 9.50%
P/EPS 11.16 12.99 19.64 20.37 6.78 9.50 17.00 -24.40%
EY 8.96 7.70 5.09 4.91 14.74 10.53 5.88 32.31%
DY 6.38 4.08 0.00 0.00 7.77 7.02 0.00 -
P/NAPS 1.34 1.40 1.07 1.05 0.85 0.93 0.85 35.34%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 20/11/06 11/08/06 17/05/06 22/02/06 25/11/05 23/08/05 -
Price 0.47 0.62 0.40 0.44 0.40 0.39 0.37 -
P/RPS 0.94 1.26 0.72 0.85 0.80 0.83 0.90 2.93%
P/EPS 11.16 16.43 17.86 20.37 7.75 9.75 18.50 -28.54%
EY 8.96 6.09 5.60 4.91 12.90 10.26 5.41 39.85%
DY 6.38 3.23 0.00 0.00 6.80 6.84 0.00 -
P/NAPS 1.34 1.77 0.98 1.05 0.98 0.95 0.93 27.48%

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