[TEKSENG] QoQ Cumulative 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- 200.99%
YoY- 170.31%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 53,153 24,743 96,032 67,406 39,459 19,182 33,276 36.76%
PBT 3,062 1,469 13,571 7,744 2,536 835 7,725 -46.13%
Tax -904 -433 -3,655 -1,989 -624 -159 -2,023 -41.63%
NP 2,158 1,036 9,916 5,755 1,912 676 5,702 -47.77%
-
NP to SH 2,158 1,036 9,916 5,755 1,912 676 5,702 -47.77%
-
Tax Rate 29.52% 29.48% 26.93% 25.68% 24.61% 19.04% 26.19% -
Total Cost 50,995 23,707 86,116 61,651 37,547 18,506 27,574 50.83%
-
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 3,836 - - 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 2.73% 1.29% 12.59% 7.32% 2.50% 1.03% 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 27.59 12.90 49.97 35.14 20.64 11.35 0.53 1304.30%
EPS 1.12 0.54 5.16 3.00 1.00 0.40 0.09 439.49%
DPS 0.00 0.00 2.72 2.00 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 14.74 6.86 26.63 18.69 10.94 5.32 9.23 36.74%
EPS 0.60 0.29 2.75 1.60 0.53 0.19 1.58 -47.65%
DPS 0.00 0.00 1.45 1.06 0.00 0.00 17.57 -
NAPS 0.219 0.2234 0.2185 0.2181 0.2121 0.1827 6.8508 -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 1.59 3.41 0.70 1.08 1.65 4.23 97.10 -93.59%
P/EPS 39.29 81.48 6.78 12.67 34.00 120.00 566.67 -83.20%
EY 2.55 1.23 14.74 7.89 2.94 0.83 0.18 488.32%
DY 0.00 0.00 7.77 5.26 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 1.45 3.41 0.80 1.11 1.79 3.70 97.10 -93.98%
P/EPS 35.71 81.48 7.75 13.00 37.00 105.00 566.67 -84.24%
EY 2.80 1.23 12.90 7.69 2.70 0.95 0.18 526.28%
DY 0.00 0.00 6.80 5.13 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