[TEKSENG] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 16.01%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 174,108 163,320 152,847 142,379 132,839 127,735 123,508 25.64%
PBT 15,139 15,198 14,949 13,383 13,083 14,997 13,907 5.80%
Tax -2,296 -2,862 -3,133 -1,272 -2,643 -2,965 -2,190 3.19%
NP 12,843 12,336 11,816 12,111 10,440 12,032 11,717 6.29%
-
NP to SH 12,843 12,336 11,816 12,111 10,440 12,032 11,717 6.29%
-
Tax Rate 15.17% 18.83% 20.96% 9.50% 20.20% 19.77% 15.75% -
Total Cost 161,265 150,984 141,031 130,268 122,399 115,703 111,791 27.58%
-
Net Worth 105,748 100,236 105,779 105,474 0 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 10,818 10,818 10,818 - 7,217 7,217 7,217 30.88%
Div Payout % 84.24% 87.70% 91.56% - 69.13% 59.98% 61.60% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 105,748 100,236 105,779 105,474 0 0 0 -
NOSH 240,337 238,658 240,408 239,715 239,510 240,000 241,774 -0.39%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.38% 7.55% 7.73% 8.51% 7.86% 9.42% 9.49% -
ROE 12.14% 12.31% 11.17% 11.48% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 72.44 68.43 63.58 59.39 55.46 53.22 51.08 26.14%
EPS 5.34 5.17 4.91 5.05 4.36 5.01 4.85 6.60%
DPS 4.50 4.50 4.50 0.00 3.00 3.00 2.99 31.23%
NAPS 0.44 0.42 0.44 0.44 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,715
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 48.27 45.28 42.38 39.48 36.83 35.42 34.24 25.64%
EPS 3.56 3.42 3.28 3.36 2.89 3.34 3.25 6.24%
DPS 3.00 3.00 3.00 0.00 2.00 2.00 2.00 30.94%
NAPS 0.2932 0.2779 0.2933 0.2924 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.40 0.38 0.40 0.44 0.50 0.47 -
P/RPS 0.54 0.58 0.60 0.67 0.79 0.94 0.92 -29.82%
P/EPS 7.30 7.74 7.73 7.92 10.09 9.97 9.70 -17.21%
EY 13.70 12.92 12.93 12.63 9.91 10.03 10.31 20.80%
DY 11.54 11.25 11.84 0.00 6.82 6.00 6.35 48.75%
P/NAPS 0.89 0.95 0.86 0.91 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 21/08/08 24/04/08 21/02/08 16/11/07 21/08/07 20/04/07 -
Price 0.31 0.38 0.36 0.38 0.42 0.42 0.46 -
P/RPS 0.43 0.56 0.57 0.64 0.76 0.79 0.90 -38.80%
P/EPS 5.80 7.35 7.32 7.52 9.64 8.38 9.49 -27.91%
EY 17.24 13.60 13.65 13.30 10.38 11.94 10.54 38.69%
DY 14.52 11.84 12.50 0.00 7.14 7.14 6.49 70.80%
P/NAPS 0.70 0.90 0.82 0.86 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