[TEKSENG] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -13.23%
YoY- -4.78%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 163,320 152,847 142,379 132,839 127,735 123,508 120,344 22.60%
PBT 15,198 14,949 13,383 13,083 14,997 13,907 13,797 6.66%
Tax -2,862 -3,133 -1,272 -2,643 -2,965 -2,190 -3,695 -15.67%
NP 12,336 11,816 12,111 10,440 12,032 11,717 10,102 14.26%
-
NP to SH 12,336 11,816 12,111 10,440 12,032 11,717 10,102 14.26%
-
Tax Rate 18.83% 20.96% 9.50% 20.20% 19.77% 15.75% 26.78% -
Total Cost 150,984 141,031 130,268 122,399 115,703 111,791 110,242 23.34%
-
Net Worth 100,236 105,779 105,474 0 0 0 84,202 12.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 10,818 10,818 - 7,217 7,217 7,217 7,217 31.00%
Div Payout % 87.70% 91.56% - 69.13% 59.98% 61.60% 71.45% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 100,236 105,779 105,474 0 0 0 84,202 12.33%
NOSH 238,658 240,408 239,715 239,510 240,000 241,774 240,579 -0.53%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.55% 7.73% 8.51% 7.86% 9.42% 9.49% 8.39% -
ROE 12.31% 11.17% 11.48% 0.00% 0.00% 0.00% 12.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 68.43 63.58 59.39 55.46 53.22 51.08 50.02 23.25%
EPS 5.17 4.91 5.05 4.36 5.01 4.85 4.20 14.87%
DPS 4.50 4.50 0.00 3.00 3.00 2.99 3.00 31.06%
NAPS 0.42 0.44 0.44 0.00 0.00 0.00 0.35 12.93%
Adjusted Per Share Value based on latest NOSH - 239,510
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.28 42.38 39.48 36.83 35.42 34.24 33.37 22.58%
EPS 3.42 3.28 3.36 2.89 3.34 3.25 2.80 14.27%
DPS 3.00 3.00 0.00 2.00 2.00 2.00 2.00 31.06%
NAPS 0.2779 0.2933 0.2924 0.00 0.00 0.00 0.2335 12.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.40 0.38 0.40 0.44 0.50 0.47 0.47 -
P/RPS 0.58 0.60 0.67 0.79 0.94 0.92 0.94 -27.54%
P/EPS 7.74 7.73 7.92 10.09 9.97 9.70 11.19 -21.80%
EY 12.92 12.93 12.63 9.91 10.03 10.31 8.93 27.94%
DY 11.25 11.84 0.00 6.82 6.00 6.35 6.38 46.00%
P/NAPS 0.95 0.86 0.91 0.00 0.00 0.00 1.34 -20.50%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 24/04/08 21/02/08 16/11/07 21/08/07 20/04/07 12/02/07 -
Price 0.38 0.36 0.38 0.42 0.42 0.46 0.47 -
P/RPS 0.56 0.57 0.64 0.76 0.79 0.90 0.94 -29.22%
P/EPS 7.35 7.32 7.52 9.64 8.38 9.49 11.19 -24.45%
EY 13.60 13.65 13.30 10.38 11.94 10.54 8.93 32.40%
DY 11.84 12.50 0.00 7.14 7.14 6.49 6.38 51.07%
P/NAPS 0.90 0.82 0.86 0.00 0.00 0.00 1.34 -23.32%

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