[TEKSENG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 35.65%
YoY- -11.85%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 111,104 65,457 30,917 158,441 132,571 81,485 38,375 103.00%
PBT 8,908 4,009 31 9,380 10,549 6,077 3,145 100.06%
Tax -1,166 -403 56 1,296 -2,679 -1,764 -789 29.71%
NP 7,742 3,606 87 10,676 7,870 4,313 2,356 120.87%
-
NP to SH 7,742 3,606 87 10,676 7,870 4,313 2,356 120.87%
-
Tax Rate 13.09% 10.05% -180.65% -13.82% 25.40% 29.03% 25.09% -
Total Cost 103,362 61,851 30,830 147,765 124,701 77,172 36,019 101.80%
-
Net Worth 112,654 112,239 97,874 107,959 105,573 100,636 105,779 4.28%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,793 4,776 - 3,598 3,599 3,594 10,818 -41.85%
Div Payout % 61.92% 132.45% - 33.71% 45.73% 83.33% 459.18% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 112,654 112,239 97,874 107,959 105,573 100,636 105,779 4.28%
NOSH 239,690 238,807 217,500 239,910 239,939 239,611 240,408 -0.19%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.97% 5.51% 0.28% 6.74% 5.94% 5.29% 6.14% -
ROE 6.87% 3.21% 0.09% 9.89% 7.45% 4.29% 2.23% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.35 27.41 14.21 66.04 55.25 34.01 15.96 103.42%
EPS 3.23 1.51 0.04 4.45 3.28 1.80 0.98 121.31%
DPS 2.00 2.00 0.00 1.50 1.50 1.50 4.50 -41.73%
NAPS 0.47 0.47 0.45 0.45 0.44 0.42 0.44 4.49%
Adjusted Per Share Value based on latest NOSH - 239,829
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.51 17.97 8.49 43.51 36.40 22.37 10.54 102.98%
EPS 2.13 0.99 0.02 2.93 2.16 1.18 0.65 120.46%
DPS 1.32 1.31 0.00 0.99 0.99 0.99 2.97 -41.73%
NAPS 0.3093 0.3082 0.2688 0.2964 0.2899 0.2763 0.2905 4.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.34 0.34 0.33 0.34 0.39 0.40 0.38 -
P/RPS 0.73 1.24 2.32 0.51 0.71 1.18 2.38 -54.48%
P/EPS 10.53 22.52 825.00 7.64 11.89 22.22 38.78 -58.03%
EY 9.50 4.44 0.12 13.09 8.41 4.50 2.58 138.26%
DY 5.88 5.88 0.00 4.41 3.85 3.75 11.84 -37.26%
P/NAPS 0.72 0.72 0.73 0.76 0.89 0.95 0.86 -11.16%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 18/08/09 24/04/09 20/02/09 20/11/08 21/08/08 24/04/08 -
Price 0.36 0.31 0.32 0.34 0.31 0.38 0.36 -
P/RPS 0.78 1.13 2.25 0.51 0.56 1.12 2.26 -50.76%
P/EPS 11.15 20.53 800.00 7.64 9.45 21.11 36.73 -54.79%
EY 8.97 4.87 0.13 13.09 10.58 4.74 2.72 121.39%
DY 5.56 6.45 0.00 4.41 4.84 3.95 12.50 -41.70%
P/NAPS 0.77 0.66 0.71 0.76 0.70 0.90 0.82 -4.10%

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