[TEKSENG] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 19.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 101,593 96,032 89,903 72,735 52,458 33,276 10,779 346.80%
PBT 14,205 13,571 12,570 10,261 8,560 7,725 2,899 188.76%
Tax -3,926 -3,652 -3,243 -2,648 -2,183 -2,024 -770 196.53%
NP 10,279 9,919 9,327 7,613 6,377 5,701 2,129 185.93%
-
NP to SH 10,279 9,919 9,327 7,613 6,377 5,701 2,129 185.93%
-
Tax Rate 27.64% 26.91% 25.80% 25.81% 25.50% 26.20% 26.56% -
Total Cost 91,314 86,113 80,576 65,122 46,081 27,575 8,650 381.91%
-
Net Worth 80,577 78,617 78,781 82,399 65,909 6,965,399 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,141 7,141 182,443 178,600 - - - -
Div Payout % 69.47% 71.99% 1,956.07% 2,345.99% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 80,577 78,617 78,781 82,399 65,909 6,965,399 0 -
NOSH 191,851 191,751 192,150 205,999 168,999 17,860,000 42,580 173.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.12% 10.33% 10.37% 10.47% 12.16% 17.13% 19.75% -
ROE 12.76% 12.62% 11.84% 9.24% 9.68% 0.08% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 52.95 50.08 46.79 35.31 31.04 0.19 25.31 63.64%
EPS 5.36 5.17 4.85 3.70 3.77 0.03 5.00 4.74%
DPS 3.72 3.72 94.95 86.70 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.41 0.40 0.39 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 205,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.90 26.37 24.69 19.97 14.40 9.14 2.96 346.82%
EPS 2.82 2.72 2.56 2.09 1.75 1.57 0.58 187.27%
DPS 1.96 1.96 50.10 49.04 0.00 0.00 0.00 -
NAPS 0.2213 0.2159 0.2163 0.2263 0.181 19.1259 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.44 0.35 0.38 0.34 0.48 0.51 0.00 -
P/RPS 0.83 0.70 0.81 0.96 1.55 273.73 0.00 -
P/EPS 8.21 6.77 7.83 9.20 12.72 1,597.72 0.00 -
EY 12.18 14.78 12.77 10.87 7.86 0.06 0.00 -
DY 8.46 10.64 249.86 255.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.85 0.93 0.85 1.23 1.31 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 17/05/06 22/02/06 25/11/05 23/08/05 - - - -
Price 0.44 0.40 0.39 0.37 0.00 0.00 0.00 -
P/RPS 0.83 0.80 0.83 1.05 0.00 0.00 0.00 -
P/EPS 8.21 7.73 8.03 10.01 0.00 0.00 0.00 -
EY 12.18 12.93 12.45 9.99 0.00 0.00 0.00 -
DY 8.46 9.31 243.46 234.32 0.00 0.00 0.00 -
P/NAPS 1.05 0.98 0.95 0.93 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