[TEKSENG] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 31.43%
YoY- -80.24%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 581,610 275,656 244,702 194,870 192,220 173,886 158,352 24.18%
PBT 104,722 14,522 28,886 5,056 13,860 9,424 6,966 57.03%
Tax -9,078 -7,024 -6,940 -5,002 -3,898 -2,624 -1,520 34.66%
NP 95,644 7,498 21,946 54 9,962 6,800 5,446 61.15%
-
NP to SH 62,612 11,644 21,624 2,024 10,244 6,762 5,446 50.17%
-
Tax Rate 8.67% 48.37% 24.03% 98.93% 28.12% 27.84% 21.82% -
Total Cost 485,966 268,158 222,756 194,816 182,258 167,086 152,906 21.23%
-
Net Worth 224,492 126,671 134,250 120,476 122,066 117,495 115,667 11.67%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,150 4,871 - - - - 9,638 -7.20%
Div Payout % 9.82% 41.84% - - - - 176.99% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 224,492 126,671 134,250 120,476 122,066 117,495 115,667 11.67%
NOSH 307,524 243,598 239,733 240,952 239,345 239,787 240,973 4.14%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.44% 2.72% 8.97% 0.03% 5.18% 3.91% 3.44% -
ROE 27.89% 9.19% 16.11% 1.68% 8.39% 5.76% 4.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 189.13 113.16 102.07 80.87 80.31 72.52 65.71 19.24%
EPS 20.36 4.78 9.02 0.84 4.28 2.82 2.26 44.20%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 4.00 -10.90%
NAPS 0.73 0.52 0.56 0.50 0.51 0.49 0.48 7.23%
Adjusted Per Share Value based on latest NOSH - 241,153
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 161.26 76.43 67.85 54.03 53.30 48.21 43.91 24.18%
EPS 17.36 3.23 6.00 0.56 2.84 1.87 1.51 50.17%
DPS 1.71 1.35 0.00 0.00 0.00 0.00 2.67 -7.15%
NAPS 0.6224 0.3512 0.3722 0.334 0.3384 0.3258 0.3207 11.67%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.21 0.515 0.35 0.345 0.32 0.34 0.39 -
P/RPS 0.64 0.46 0.34 0.43 0.40 0.47 0.59 1.36%
P/EPS 5.94 10.77 3.88 41.07 7.48 12.06 17.26 -16.27%
EY 16.83 9.28 25.77 2.43 13.38 8.29 5.79 19.44%
DY 1.65 3.88 0.00 0.00 0.00 0.00 10.26 -26.23%
P/NAPS 1.66 0.99 0.63 0.69 0.63 0.69 0.81 12.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 12/08/16 31/07/15 22/08/14 23/08/13 16/08/12 08/08/11 20/08/10 -
Price 1.36 0.51 0.505 0.315 0.33 0.34 0.35 -
P/RPS 0.72 0.45 0.49 0.39 0.41 0.47 0.53 5.23%
P/EPS 6.68 10.67 5.60 37.50 7.71 12.06 15.49 -13.06%
EY 14.97 9.37 17.86 2.67 12.97 8.29 6.46 15.02%
DY 1.47 3.92 0.00 0.00 0.00 0.00 11.43 -28.93%
P/NAPS 1.86 0.98 0.90 0.63 0.65 0.69 0.73 16.85%

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