[TEKSENG] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.0%
YoY- 36.09%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 316,212 244,137 204,524 194,173 182,873 167,113 148,138 13.46%
PBT 24,317 24,724 7,878 11,776 9,350 8,729 11,877 12.67%
Tax -7,564 -8,050 -6,056 -4,317 -2,852 -2,762 -1,554 30.16%
NP 16,753 16,673 1,822 7,458 6,498 5,966 10,322 8.40%
-
NP to SH 14,478 16,789 5,096 8,809 6,473 5,966 10,322 5.79%
-
Tax Rate 31.11% 32.56% 76.87% 36.66% 30.50% 31.64% 13.08% -
Total Cost 299,458 227,464 202,701 186,714 176,374 161,146 137,816 13.80%
-
Net Worth 160,053 136,713 122,592 124,479 117,769 114,866 112,654 6.02%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,283 - - - - 6,381 6,391 -10.50%
Div Payout % 22.68% - - - - 106.95% 61.92% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 160,053 136,713 122,592 124,479 117,769 114,866 112,654 6.02%
NOSH 246,235 239,847 240,377 239,384 240,346 239,304 239,690 0.44%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.30% 6.83% 0.89% 3.84% 3.55% 3.57% 6.97% -
ROE 9.05% 12.28% 4.16% 7.08% 5.50% 5.19% 9.16% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 128.42 101.79 85.08 81.11 76.09 69.83 61.80 12.95%
EPS 5.88 7.00 2.12 3.68 2.69 2.49 4.31 5.31%
DPS 1.33 0.00 0.00 0.00 0.00 2.67 2.67 -10.96%
NAPS 0.65 0.57 0.51 0.52 0.49 0.48 0.47 5.55%
Adjusted Per Share Value based on latest NOSH - 239,516
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 87.67 67.69 56.71 53.84 50.70 46.33 41.07 13.46%
EPS 4.01 4.66 1.41 2.44 1.79 1.65 2.86 5.79%
DPS 0.91 0.00 0.00 0.00 0.00 1.77 1.77 -10.49%
NAPS 0.4438 0.3791 0.3399 0.3451 0.3265 0.3185 0.3123 6.02%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.45 0.82 0.295 0.31 0.32 0.36 0.34 -
P/RPS 0.35 0.81 0.35 0.38 0.42 0.52 0.55 -7.25%
P/EPS 7.65 11.71 13.92 8.42 11.88 14.44 7.89 -0.51%
EY 13.07 8.54 7.19 11.87 8.42 6.93 12.67 0.51%
DY 2.96 0.00 0.00 0.00 0.00 7.41 7.84 -14.97%
P/NAPS 0.69 1.44 0.58 0.60 0.65 0.75 0.72 -0.70%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 05/11/15 28/11/14 22/11/13 23/11/12 18/11/11 19/11/10 20/11/09 -
Price 0.705 0.80 0.29 0.34 0.33 0.41 0.36 -
P/RPS 0.55 0.79 0.34 0.42 0.43 0.59 0.58 -0.88%
P/EPS 11.99 11.43 13.68 9.24 12.25 16.44 8.36 6.19%
EY 8.34 8.75 7.31 10.82 8.16 6.08 11.96 -5.82%
DY 1.89 0.00 0.00 0.00 0.00 6.50 7.41 -20.35%
P/NAPS 1.08 1.40 0.57 0.65 0.67 0.85 0.77 5.79%

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