[TEKSENG] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
08-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 12.03%
YoY- 24.16%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 244,702 194,870 192,220 173,886 158,352 130,914 162,970 7.00%
PBT 28,886 5,056 13,860 9,424 6,966 8,018 12,154 15.51%
Tax -6,940 -5,002 -3,898 -2,624 -1,520 -806 -3,528 11.93%
NP 21,946 54 9,962 6,800 5,446 7,212 8,626 16.83%
-
NP to SH 21,624 2,024 10,244 6,762 5,446 7,212 8,626 16.54%
-
Tax Rate 24.03% 98.93% 28.12% 27.84% 21.82% 10.05% 29.03% -
Total Cost 222,756 194,816 182,258 167,086 152,906 123,702 154,344 6.30%
-
Net Worth 134,250 120,476 122,066 117,495 115,667 112,239 100,636 4.91%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - 9,638 9,552 7,188 -
Div Payout % - - - - 176.99% 132.45% 83.33% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 134,250 120,476 122,066 117,495 115,667 112,239 100,636 4.91%
NOSH 239,733 240,952 239,345 239,787 240,973 238,807 239,611 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.97% 0.03% 5.18% 3.91% 3.44% 5.51% 5.29% -
ROE 16.11% 1.68% 8.39% 5.76% 4.71% 6.43% 8.57% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 102.07 80.87 80.31 72.52 65.71 54.82 68.01 6.99%
EPS 9.02 0.84 4.28 2.82 2.26 3.02 3.60 16.53%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 3.00 -
NAPS 0.56 0.50 0.51 0.49 0.48 0.47 0.42 4.90%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 67.85 54.03 53.30 48.21 43.91 36.30 45.19 7.00%
EPS 6.00 0.56 2.84 1.87 1.51 2.00 2.39 16.57%
DPS 0.00 0.00 0.00 0.00 2.67 2.65 1.99 -
NAPS 0.3722 0.334 0.3384 0.3258 0.3207 0.3112 0.279 4.91%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.35 0.345 0.32 0.34 0.39 0.34 0.40 -
P/RPS 0.34 0.43 0.40 0.47 0.59 0.62 0.59 -8.77%
P/EPS 3.88 41.07 7.48 12.06 17.26 11.26 11.11 -16.07%
EY 25.77 2.43 13.38 8.29 5.79 8.88 9.00 19.15%
DY 0.00 0.00 0.00 0.00 10.26 11.76 7.50 -
P/NAPS 0.63 0.69 0.63 0.69 0.81 0.72 0.95 -6.61%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 23/08/13 16/08/12 08/08/11 20/08/10 18/08/09 21/08/08 -
Price 0.505 0.315 0.33 0.34 0.35 0.31 0.38 -
P/RPS 0.49 0.39 0.41 0.47 0.53 0.57 0.56 -2.19%
P/EPS 5.60 37.50 7.71 12.06 15.49 10.26 10.56 -10.02%
EY 17.86 2.67 12.97 8.29 6.46 9.74 9.47 11.14%
DY 0.00 0.00 0.00 0.00 11.43 12.90 7.89 -
P/NAPS 0.90 0.63 0.65 0.69 0.73 0.66 0.90 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