[TEKSENG] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 72.3%
YoY- 73.9%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 88,347 53,153 24,743 96,032 67,406 39,459 19,182 176.56%
PBT 9,507 3,062 1,469 13,571 7,744 2,536 835 405.35%
Tax -2,707 -904 -433 -3,655 -1,989 -624 -159 560.66%
NP 6,800 2,158 1,036 9,916 5,755 1,912 676 365.33%
-
NP to SH 6,800 2,158 1,036 9,916 5,755 1,912 676 365.33%
-
Tax Rate 28.47% 29.52% 29.48% 26.93% 25.68% 24.61% 19.04% -
Total Cost 81,547 50,995 23,707 86,116 61,651 37,547 18,506 168.53%
-
Net Worth 84,098 78,998 80,577 78,789 78,651 76,480 65,909 17.62%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,604 - - 5,227 3,836 - - -
Div Payout % 53.00% - - 52.71% 66.67% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 84,098 78,998 80,577 78,789 78,651 76,480 65,909 17.62%
NOSH 240,282 192,678 191,851 192,170 191,833 191,200 168,999 26.41%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.70% 4.06% 4.19% 10.33% 8.54% 4.85% 3.52% -
ROE 8.09% 2.73% 1.29% 12.59% 7.32% 2.50% 1.03% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 36.77 27.59 12.90 49.97 35.14 20.64 11.35 118.78%
EPS 2.83 1.12 0.54 5.16 3.00 1.00 0.40 268.10%
DPS 1.50 0.00 0.00 2.72 2.00 0.00 0.00 -
NAPS 0.35 0.41 0.42 0.41 0.41 0.40 0.39 -6.95%
Adjusted Per Share Value based on latest NOSH - 191,751
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.50 14.74 6.86 26.63 18.69 10.94 5.32 176.54%
EPS 1.89 0.60 0.29 2.75 1.60 0.53 0.19 361.88%
DPS 1.00 0.00 0.00 1.45 1.06 0.00 0.00 -
NAPS 0.2332 0.219 0.2234 0.2185 0.2181 0.2121 0.1827 17.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.49 0.44 0.44 0.35 0.38 0.34 0.48 -
P/RPS 1.33 1.59 3.41 0.70 1.08 1.65 4.23 -53.72%
P/EPS 17.31 39.29 81.48 6.78 12.67 34.00 120.00 -72.46%
EY 5.78 2.55 1.23 14.74 7.89 2.94 0.83 264.23%
DY 3.06 0.00 0.00 7.77 5.26 0.00 0.00 -
P/NAPS 1.40 1.07 1.05 0.85 0.93 0.85 1.23 9.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 11/08/06 17/05/06 22/02/06 25/11/05 23/08/05 26/05/05 -
Price 0.62 0.40 0.44 0.40 0.39 0.37 0.42 -
P/RPS 1.69 1.45 3.41 0.80 1.11 1.79 3.70 -40.66%
P/EPS 21.91 35.71 81.48 7.75 13.00 37.00 105.00 -64.78%
EY 4.56 2.80 1.23 12.90 7.69 2.70 0.95 184.28%
DY 2.42 0.00 0.00 6.80 5.13 0.00 0.00 -
P/NAPS 1.77 0.98 1.05 0.98 0.95 0.93 1.08 38.96%

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