[TEKSENG] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -1.11%
YoY- 33.52%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 123,508 120,344 116,973 109,726 101,593 96,032 89,903 23.60%
PBT 13,907 13,797 15,334 14,097 14,205 13,571 12,570 6.97%
Tax -2,190 -3,695 -4,370 -3,932 -3,926 -3,652 -3,243 -23.04%
NP 11,717 10,102 10,964 10,165 10,279 9,919 9,327 16.44%
-
NP to SH 11,717 10,102 10,964 10,165 10,279 9,919 9,327 16.44%
-
Tax Rate 15.75% 26.78% 28.50% 27.89% 27.64% 26.91% 25.80% -
Total Cost 111,791 110,242 106,009 99,561 91,314 86,113 80,576 24.41%
-
Net Worth 0 84,202 84,181 79,313 80,577 78,617 78,781 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,217 7,217 3,298 7,141 7,141 7,141 182,443 -88.41%
Div Payout % 61.60% 71.45% 30.08% 70.25% 69.47% 71.99% 1,956.07% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 0 84,202 84,181 79,313 80,577 78,617 78,781 -
NOSH 241,774 240,579 240,518 193,448 191,851 191,751 192,150 16.56%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.49% 8.39% 9.37% 9.26% 10.12% 10.33% 10.37% -
ROE 0.00% 12.00% 13.02% 12.82% 12.76% 12.62% 11.84% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.08 50.02 48.63 56.72 52.95 50.08 46.79 6.02%
EPS 4.85 4.20 4.56 5.25 5.36 5.17 4.85 0.00%
DPS 2.99 3.00 1.37 3.72 3.72 3.72 94.95 -90.04%
NAPS 0.00 0.35 0.35 0.41 0.42 0.41 0.41 -
Adjusted Per Share Value based on latest NOSH - 193,448
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 33.91 33.04 32.12 30.13 27.90 26.37 24.69 23.58%
EPS 3.22 2.77 3.01 2.79 2.82 2.72 2.56 16.53%
DPS 1.98 1.98 0.91 1.96 1.96 1.96 50.10 -88.42%
NAPS 0.00 0.2312 0.2311 0.2178 0.2213 0.2159 0.2163 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.47 0.47 0.49 0.44 0.44 0.35 0.38 -
P/RPS 0.92 0.94 1.01 0.78 0.83 0.70 0.81 8.86%
P/EPS 9.70 11.19 10.75 8.37 8.21 6.77 7.83 15.36%
EY 10.31 8.93 9.30 11.94 12.18 14.78 12.77 -13.30%
DY 6.35 6.38 2.80 8.45 8.46 10.64 249.86 -91.37%
P/NAPS 0.00 1.34 1.40 1.07 1.05 0.85 0.93 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 20/04/07 12/02/07 20/11/06 11/08/06 17/05/06 22/02/06 25/11/05 -
Price 0.46 0.47 0.62 0.40 0.44 0.40 0.39 -
P/RPS 0.90 0.94 1.27 0.71 0.83 0.80 0.83 5.55%
P/EPS 9.49 11.19 13.60 7.61 8.21 7.73 8.03 11.79%
EY 10.54 8.93 7.35 13.14 12.18 12.93 12.45 -10.51%
DY 6.49 6.38 2.21 9.30 8.46 9.31 243.46 -91.09%
P/NAPS 0.00 1.34 1.77 0.98 1.05 0.98 0.95 -

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