[TEKSENG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 114.7%
YoY- -1.63%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 79,176 38,394 149,428 111,104 65,457 30,917 158,441 -37.10%
PBT 3,483 1,900 11,205 8,908 4,009 31 9,380 -48.43%
Tax -760 -466 -700 -1,166 -403 56 1,296 -
NP 2,723 1,434 10,505 7,742 3,606 87 10,676 -59.88%
-
NP to SH 2,723 1,434 10,505 7,742 3,606 87 10,676 -59.88%
-
Tax Rate 21.82% 24.53% 6.25% 13.09% 10.05% -180.65% -13.82% -
Total Cost 76,453 36,960 138,923 103,362 61,851 30,830 147,765 -35.62%
-
Net Worth 115,667 117,109 115,123 112,654 112,239 97,874 107,959 4.71%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,819 - 9,593 4,793 4,776 - 3,598 21.57%
Div Payout % 176.99% - 91.32% 61.92% 132.45% - 33.71% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 115,667 117,109 115,123 112,654 112,239 97,874 107,959 4.71%
NOSH 240,973 238,999 239,840 239,690 238,807 217,500 239,910 0.29%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.44% 3.73% 7.03% 6.97% 5.51% 0.28% 6.74% -
ROE 2.35% 1.22% 9.13% 6.87% 3.21% 0.09% 9.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 32.86 16.06 62.30 46.35 27.41 14.21 66.04 -37.28%
EPS 1.13 0.60 4.38 3.23 1.51 0.04 4.45 -60.00%
DPS 2.00 0.00 4.00 2.00 2.00 0.00 1.50 21.20%
NAPS 0.48 0.49 0.48 0.47 0.47 0.45 0.45 4.40%
Adjusted Per Share Value based on latest NOSH - 240,465
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.95 10.65 41.43 30.81 18.15 8.57 43.93 -37.11%
EPS 0.75 0.40 2.91 2.15 1.00 0.02 2.96 -60.05%
DPS 1.34 0.00 2.66 1.33 1.32 0.00 1.00 21.61%
NAPS 0.3207 0.3247 0.3192 0.3123 0.3112 0.2714 0.2993 4.72%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.39 0.38 0.40 0.34 0.34 0.33 0.34 -
P/RPS 1.19 2.37 0.64 0.73 1.24 2.32 0.51 76.19%
P/EPS 34.51 63.33 9.13 10.53 22.52 825.00 7.64 174.01%
EY 2.90 1.58 10.95 9.50 4.44 0.12 13.09 -63.48%
DY 5.13 0.00 10.00 5.88 5.88 0.00 4.41 10.63%
P/NAPS 0.81 0.78 0.83 0.72 0.72 0.73 0.76 4.35%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 23/04/10 25/02/10 20/11/09 18/08/09 24/04/09 20/02/09 -
Price 0.35 0.36 0.33 0.36 0.31 0.32 0.34 -
P/RPS 1.07 2.24 0.53 0.78 1.13 2.25 0.51 64.10%
P/EPS 30.97 60.00 7.53 11.15 20.53 800.00 7.64 154.88%
EY 3.23 1.67 13.27 8.97 4.87 0.13 13.09 -60.76%
DY 5.71 0.00 12.12 5.56 6.45 0.00 4.41 18.85%
P/NAPS 0.73 0.73 0.69 0.77 0.66 0.71 0.76 -2.65%

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