[TEKSENG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
24-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -99.19%
YoY- -96.31%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 149,428 111,104 65,457 30,917 158,441 132,571 81,485 49.65%
PBT 11,205 8,908 4,009 31 9,380 10,549 6,077 50.19%
Tax -700 -1,166 -403 56 1,296 -2,679 -1,764 -45.90%
NP 10,505 7,742 3,606 87 10,676 7,870 4,313 80.73%
-
NP to SH 10,505 7,742 3,606 87 10,676 7,870 4,313 80.73%
-
Tax Rate 6.25% 13.09% 10.05% -180.65% -13.82% 25.40% 29.03% -
Total Cost 138,923 103,362 61,851 30,830 147,765 124,701 77,172 47.82%
-
Net Worth 115,123 112,654 112,239 97,874 107,959 105,573 100,636 9.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,593 4,793 4,776 - 3,598 3,599 3,594 92.07%
Div Payout % 91.32% 61.92% 132.45% - 33.71% 45.73% 83.33% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 115,123 112,654 112,239 97,874 107,959 105,573 100,636 9.35%
NOSH 239,840 239,690 238,807 217,500 239,910 239,939 239,611 0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.03% 6.97% 5.51% 0.28% 6.74% 5.94% 5.29% -
ROE 9.13% 6.87% 3.21% 0.09% 9.89% 7.45% 4.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.30 46.35 27.41 14.21 66.04 55.25 34.01 49.54%
EPS 4.38 3.23 1.51 0.04 4.45 3.28 1.80 80.61%
DPS 4.00 2.00 2.00 0.00 1.50 1.50 1.50 91.95%
NAPS 0.48 0.47 0.47 0.45 0.45 0.44 0.42 9.28%
Adjusted Per Share Value based on latest NOSH - 217,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 41.43 30.81 18.15 8.57 43.93 36.76 22.59 49.66%
EPS 2.91 2.15 1.00 0.02 2.96 2.18 1.20 80.20%
DPS 2.66 1.33 1.32 0.00 1.00 1.00 1.00 91.63%
NAPS 0.3192 0.3123 0.3112 0.2714 0.2993 0.2927 0.279 9.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.40 0.34 0.34 0.33 0.34 0.39 0.40 -
P/RPS 0.64 0.73 1.24 2.32 0.51 0.71 1.18 -33.41%
P/EPS 9.13 10.53 22.52 825.00 7.64 11.89 22.22 -44.64%
EY 10.95 9.50 4.44 0.12 13.09 8.41 4.50 80.61%
DY 10.00 5.88 5.88 0.00 4.41 3.85 3.75 91.95%
P/NAPS 0.83 0.72 0.72 0.73 0.76 0.89 0.95 -8.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 18/08/09 24/04/09 20/02/09 20/11/08 21/08/08 -
Price 0.33 0.36 0.31 0.32 0.34 0.31 0.38 -
P/RPS 0.53 0.78 1.13 2.25 0.51 0.56 1.12 -39.19%
P/EPS 7.53 11.15 20.53 800.00 7.64 9.45 21.11 -49.60%
EY 13.27 8.97 4.87 0.13 13.09 10.58 4.74 98.26%
DY 12.12 5.56 6.45 0.00 4.41 4.84 3.95 110.72%
P/NAPS 0.69 0.77 0.66 0.71 0.76 0.70 0.90 -16.19%

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