[TEKSENG] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 6.35%
YoY- 73.99%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 116,973 109,726 101,593 96,032 89,903 72,735 52,458 70.59%
PBT 15,334 14,097 14,205 13,571 12,570 10,261 8,560 47.44%
Tax -4,370 -3,932 -3,926 -3,652 -3,243 -2,648 -2,183 58.77%
NP 10,964 10,165 10,279 9,919 9,327 7,613 6,377 43.46%
-
NP to SH 10,964 10,165 10,279 9,919 9,327 7,613 6,377 43.46%
-
Tax Rate 28.50% 27.89% 27.64% 26.91% 25.80% 25.81% 25.50% -
Total Cost 106,009 99,561 91,314 86,113 80,576 65,122 46,081 74.17%
-
Net Worth 84,181 79,313 80,577 78,617 78,781 82,399 65,909 17.70%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,298 7,141 7,141 7,141 182,443 178,600 - -
Div Payout % 30.08% 70.25% 69.47% 71.99% 1,956.07% 2,345.99% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 84,181 79,313 80,577 78,617 78,781 82,399 65,909 17.70%
NOSH 240,518 193,448 191,851 191,751 192,150 205,999 168,999 26.49%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.37% 9.26% 10.12% 10.33% 10.37% 10.47% 12.16% -
ROE 13.02% 12.82% 12.76% 12.62% 11.84% 9.24% 9.68% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 48.63 56.72 52.95 50.08 46.79 35.31 31.04 34.85%
EPS 4.56 5.25 5.36 5.17 4.85 3.70 3.77 13.50%
DPS 1.37 3.72 3.72 3.72 94.95 86.70 0.00 -
NAPS 0.35 0.41 0.42 0.41 0.41 0.40 0.39 -6.95%
Adjusted Per Share Value based on latest NOSH - 191,751
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.43 30.42 28.17 26.63 24.93 20.17 14.54 70.62%
EPS 3.04 2.82 2.85 2.75 2.59 2.11 1.77 43.36%
DPS 0.91 1.98 1.98 1.98 50.58 49.52 0.00 -
NAPS 0.2334 0.2199 0.2234 0.218 0.2184 0.2285 0.1827 17.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.49 0.44 0.44 0.35 0.38 0.34 0.48 -
P/RPS 1.01 0.78 0.83 0.70 0.81 0.96 1.55 -24.81%
P/EPS 10.75 8.37 8.21 6.77 7.83 9.20 12.72 -10.60%
EY 9.30 11.94 12.18 14.78 12.77 10.87 7.86 11.85%
DY 2.80 8.45 8.46 10.64 249.86 255.00 0.00 -
P/NAPS 1.40 1.07 1.05 0.85 0.93 0.85 1.23 9.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 11/08/06 17/05/06 22/02/06 25/11/05 23/08/05 - -
Price 0.62 0.40 0.44 0.40 0.39 0.37 0.00 -
P/RPS 1.27 0.71 0.83 0.80 0.83 1.05 0.00 -
P/EPS 13.60 7.61 8.21 7.73 8.03 10.01 0.00 -
EY 7.35 13.14 12.18 12.93 12.45 9.99 0.00 -
DY 2.21 9.30 8.46 9.31 243.46 234.32 0.00 -
P/NAPS 1.77 0.98 1.05 0.98 0.95 0.93 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