[TEKSENG] QoQ Cumulative 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- 74.61%
YoY- 4.97%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 81,485 38,375 142,379 100,842 60,544 27,907 120,344 -22.90%
PBT 6,077 3,145 13,383 8,793 4,262 1,579 13,797 -42.13%
Tax -1,764 -789 -1,272 -1,655 -174 1,072 -3,695 -38.94%
NP 4,313 2,356 12,111 7,138 4,088 2,651 10,102 -43.32%
-
NP to SH 4,313 2,356 12,111 7,138 4,088 2,651 10,102 -43.32%
-
Tax Rate 29.03% 25.09% 9.50% 18.82% 4.08% -67.89% 26.78% -
Total Cost 77,172 36,019 130,268 93,704 56,456 25,256 110,242 -21.17%
-
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 3,594 10,818 - - - - 7,194 -37.06%
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 4.29% 2.23% 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 34.01 15.96 59.33 41.99 25.15 11.54 50.18 -22.85%
EPS 1.80 0.98 5.04 2.97 1.70 1.10 4.21 -43.27%
DPS 1.50 4.50 0.00 0.00 0.00 0.00 3.00 -37.03%
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 22.37 10.54 39.10 27.69 16.62 7.66 33.04 -22.91%
EPS 1.18 0.65 3.33 1.96 1.12 0.73 2.77 -43.41%
DPS 0.99 2.97 0.00 0.00 0.00 0.00 1.98 -37.03%
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 1.18 2.38 0.67 1.05 1.99 4.07 0.94 16.38%
P/EPS 22.22 38.78 7.93 14.80 29.45 42.86 11.16 58.33%
EY 4.50 2.58 12.62 6.76 3.40 2.33 8.96 -36.84%
DY 3.75 11.84 0.00 0.00 0.00 0.00 6.38 -29.85%
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 1.12 2.26 0.64 1.00 1.67 3.99 0.94 12.40%
P/EPS 21.11 36.73 7.53 14.13 24.74 41.95 11.16 53.00%
EY 4.74 2.72 13.28 7.08 4.04 2.38 8.96 -34.61%
DY 3.95 12.50 0.00 0.00 0.00 0.00 6.38 -27.37%
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