[TEKSENG] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -1.6%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 189,680 182,002 168,424 149,428 158,441 142,379 120,344 7.87%
PBT 9,628 10,002 8,422 11,205 9,380 13,383 13,797 -5.81%
Tax -4,452 -2,917 -2,400 -700 1,296 -1,272 -3,695 3.15%
NP 5,176 7,085 6,022 10,505 10,676 12,111 10,102 -10.53%
-
NP to SH 6,671 7,159 6,041 10,505 10,676 12,111 10,102 -6.67%
-
Tax Rate 46.24% 29.16% 28.50% 6.25% -13.82% 9.50% 26.78% -
Total Cost 184,504 174,917 162,402 138,923 147,765 130,268 110,242 8.95%
-
Net Worth 131,507 120,555 117,463 115,123 107,959 105,590 83,933 7.76%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 4,822 9,588 9,593 3,598 - 7,194 -
Div Payout % - 67.36% 158.73% 91.32% 33.71% - 71.22% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 131,507 120,555 117,463 115,123 107,959 105,590 83,933 7.76%
NOSH 239,103 241,111 239,722 239,840 239,910 239,978 239,810 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.73% 3.89% 3.58% 7.03% 6.74% 8.51% 8.39% -
ROE 5.07% 5.94% 5.14% 9.13% 9.89% 11.47% 12.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 79.33 75.48 70.26 62.30 66.04 59.33 50.18 7.92%
EPS 2.79 2.97 2.52 4.38 4.45 5.04 4.21 -6.62%
DPS 0.00 2.00 4.00 4.00 1.50 0.00 3.00 -
NAPS 0.55 0.50 0.49 0.48 0.45 0.44 0.35 7.81%
Adjusted Per Share Value based on latest NOSH - 240,260
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.08 49.98 46.25 41.03 43.51 39.10 33.04 7.87%
EPS 1.83 1.97 1.66 2.88 2.93 3.33 2.77 -6.66%
DPS 0.00 1.32 2.63 2.63 0.99 0.00 1.98 -
NAPS 0.3611 0.331 0.3225 0.3161 0.2964 0.2899 0.2305 7.76%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.32 0.35 0.37 0.40 0.34 0.40 0.47 -
P/RPS 0.40 0.46 0.53 0.64 0.51 0.67 0.94 -13.26%
P/EPS 11.47 11.79 14.68 9.13 7.64 7.93 11.16 0.45%
EY 8.72 8.48 6.81 10.95 13.09 12.62 8.96 -0.45%
DY 0.00 5.71 10.81 10.00 4.41 0.00 6.38 -
P/NAPS 0.58 0.70 0.76 0.83 0.76 0.91 1.34 -13.01%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 25/02/11 25/02/10 20/02/09 21/02/08 12/02/07 -
Price 0.30 0.40 0.38 0.33 0.34 0.38 0.47 -
P/RPS 0.38 0.53 0.54 0.53 0.51 0.64 0.94 -13.99%
P/EPS 10.75 13.47 15.08 7.53 7.64 7.53 11.16 -0.62%
EY 9.30 7.42 6.63 13.27 13.09 13.28 8.96 0.62%
DY 0.00 5.00 10.53 12.12 4.41 0.00 6.38 -
P/NAPS 0.55 0.80 0.78 0.69 0.76 0.86 1.34 -13.78%

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