[TEKSENG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 69.67%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 132,571 81,485 38,375 142,379 100,842 60,544 27,907 181.78%
PBT 10,549 6,077 3,145 13,383 8,793 4,262 1,579 253.49%
Tax -2,679 -1,764 -789 -1,272 -1,655 -174 1,072 -
NP 7,870 4,313 2,356 12,111 7,138 4,088 2,651 106.14%
-
NP to SH 7,870 4,313 2,356 12,111 7,138 4,088 2,651 106.14%
-
Tax Rate 25.40% 29.03% 25.09% 9.50% 18.82% 4.08% -67.89% -
Total Cost 124,701 77,172 36,019 130,268 93,704 56,456 25,256 189.11%
-
Net Worth 105,573 100,636 105,779 105,590 0 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,599 3,594 10,818 - - - - -
Div Payout % 45.73% 83.33% 459.18% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 105,573 100,636 105,779 105,590 0 0 0 -
NOSH 239,939 239,611 240,408 239,978 240,139 240,763 241,774 -0.50%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.94% 5.29% 6.14% 8.51% 7.08% 6.75% 9.50% -
ROE 7.45% 4.29% 2.23% 11.47% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 55.25 34.01 15.96 59.33 41.99 25.15 11.54 183.25%
EPS 3.28 1.80 0.98 5.04 2.97 1.70 1.10 106.75%
DPS 1.50 1.50 4.50 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.42 0.44 0.44 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,715
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 36.76 22.59 10.64 39.48 27.96 16.79 7.74 181.74%
EPS 2.18 1.20 0.65 3.36 1.98 1.13 0.74 105.09%
DPS 1.00 1.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.2927 0.279 0.2933 0.2928 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.40 0.38 0.40 0.44 0.50 0.47 -
P/RPS 0.71 1.18 2.38 0.67 1.05 1.99 4.07 -68.67%
P/EPS 11.89 22.22 38.78 7.93 14.80 29.45 42.86 -57.36%
EY 8.41 4.50 2.58 12.62 6.76 3.40 2.33 134.75%
DY 3.85 3.75 11.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.95 0.86 0.91 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 21/08/08 24/04/08 21/02/08 16/11/07 21/08/07 20/04/07 -
Price 0.31 0.38 0.36 0.38 0.42 0.42 0.46 -
P/RPS 0.56 1.12 2.26 0.64 1.00 1.67 3.99 -72.89%
P/EPS 9.45 21.11 36.73 7.53 14.13 24.74 41.95 -62.87%
EY 10.58 4.74 2.72 13.28 7.08 4.04 2.38 169.62%
DY 4.84 3.95 12.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 0.82 0.86 0.00 0.00 0.00 -

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