[TEKSENG] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -7.86%
YoY- 1.84%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 132,839 127,735 123,508 120,344 116,973 109,726 101,593 19.55%
PBT 13,083 14,997 13,907 13,797 15,334 14,097 14,205 -5.33%
Tax -2,643 -2,965 -2,190 -3,695 -4,370 -3,932 -3,926 -23.16%
NP 10,440 12,032 11,717 10,102 10,964 10,165 10,279 1.04%
-
NP to SH 10,440 12,032 11,717 10,102 10,964 10,165 10,279 1.04%
-
Tax Rate 20.20% 19.77% 15.75% 26.78% 28.50% 27.89% 27.64% -
Total Cost 122,399 115,703 111,791 110,242 106,009 99,561 91,314 21.54%
-
Net Worth 0 0 0 84,202 84,181 79,313 80,577 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,217 7,217 7,217 7,217 3,298 7,141 7,141 0.70%
Div Payout % 69.13% 59.98% 61.60% 71.45% 30.08% 70.25% 69.47% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 0 0 84,202 84,181 79,313 80,577 -
NOSH 239,510 240,000 241,774 240,579 240,518 193,448 191,851 15.92%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.86% 9.42% 9.49% 8.39% 9.37% 9.26% 10.12% -
ROE 0.00% 0.00% 0.00% 12.00% 13.02% 12.82% 12.76% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 55.46 53.22 51.08 50.02 48.63 56.72 52.95 3.13%
EPS 4.36 5.01 4.85 4.20 4.56 5.25 5.36 -12.84%
DPS 3.00 3.00 2.99 3.00 1.37 3.72 3.72 -13.34%
NAPS 0.00 0.00 0.00 0.35 0.35 0.41 0.42 -
Adjusted Per Share Value based on latest NOSH - 240,579
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.83 35.42 34.24 33.37 32.43 30.42 28.17 19.54%
EPS 2.89 3.34 3.25 2.80 3.04 2.82 2.85 0.93%
DPS 2.00 2.00 2.00 2.00 0.91 1.98 1.98 0.67%
NAPS 0.00 0.00 0.00 0.2335 0.2334 0.2199 0.2234 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.44 0.50 0.47 0.47 0.49 0.44 0.44 -
P/RPS 0.79 0.94 0.92 0.94 1.01 0.78 0.83 -3.23%
P/EPS 10.09 9.97 9.70 11.19 10.75 8.37 8.21 14.72%
EY 9.91 10.03 10.31 8.93 9.30 11.94 12.18 -12.83%
DY 6.82 6.00 6.35 6.38 2.80 8.45 8.46 -13.37%
P/NAPS 0.00 0.00 0.00 1.34 1.40 1.07 1.05 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 21/08/07 20/04/07 12/02/07 20/11/06 11/08/06 17/05/06 -
Price 0.42 0.42 0.46 0.47 0.62 0.40 0.44 -
P/RPS 0.76 0.79 0.90 0.94 1.27 0.71 0.83 -5.69%
P/EPS 9.64 8.38 9.49 11.19 13.60 7.61 8.21 11.28%
EY 10.38 11.94 10.54 8.93 7.35 13.14 12.18 -10.10%
DY 7.14 7.14 6.49 6.38 2.21 9.30 8.46 -10.68%
P/NAPS 0.00 0.00 0.00 1.34 1.77 0.98 1.05 -

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