[TEKSENG] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -22.36%
YoY- 229.46%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 303,233 497,444 316,212 244,137 204,524 194,173 182,873 8.78%
PBT -3,245 82,789 24,317 24,724 7,878 11,776 9,350 -
Tax -6,048 -9,261 -7,564 -8,050 -6,056 -4,317 -2,852 13.33%
NP -9,293 73,528 16,753 16,673 1,822 7,458 6,498 -
-
NP to SH 4,765 51,653 14,478 16,789 5,096 8,809 6,473 -4.97%
-
Tax Rate - 11.19% 31.11% 32.56% 76.87% 36.66% 30.50% -
Total Cost 312,526 423,916 299,458 227,464 202,701 186,714 176,374 9.99%
-
Net Worth 236,729 221,460 160,053 136,713 122,592 124,479 117,769 12.32%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,641 8,317 3,283 - - - - -
Div Payout % 97.41% 16.10% 22.68% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 236,729 221,460 160,053 136,713 122,592 124,479 117,769 12.32%
NOSH 348,130 311,916 246,235 239,847 240,377 239,384 240,346 6.36%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -3.06% 14.78% 5.30% 6.83% 0.89% 3.84% 3.55% -
ROE 2.01% 23.32% 9.05% 12.28% 4.16% 7.08% 5.50% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 87.10 159.48 128.42 101.79 85.08 81.11 76.09 2.27%
EPS 1.37 16.56 5.88 7.00 2.12 3.68 2.69 -10.62%
DPS 1.33 2.67 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.71 0.65 0.57 0.51 0.52 0.49 5.60%
Adjusted Per Share Value based on latest NOSH - 240,540
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 84.08 137.92 87.67 67.69 56.71 53.84 50.70 8.78%
EPS 1.32 14.32 4.01 4.66 1.41 2.44 1.79 -4.94%
DPS 1.29 2.31 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.6564 0.614 0.4438 0.3791 0.3399 0.3451 0.3265 12.33%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.485 1.04 0.45 0.82 0.295 0.31 0.32 -
P/RPS 0.56 0.65 0.35 0.81 0.35 0.38 0.42 4.90%
P/EPS 35.43 6.28 7.65 11.71 13.92 8.42 11.88 19.95%
EY 2.82 15.92 13.07 8.54 7.19 11.87 8.42 -16.65%
DY 2.75 2.56 2.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.46 0.69 1.44 0.58 0.60 0.65 1.48%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/17 29/11/16 05/11/15 28/11/14 22/11/13 23/11/12 18/11/11 -
Price 0.45 0.725 0.705 0.80 0.29 0.34 0.33 -
P/RPS 0.52 0.45 0.55 0.79 0.34 0.42 0.43 3.21%
P/EPS 32.87 4.38 11.99 11.43 13.68 9.24 12.25 17.86%
EY 3.04 22.84 8.34 8.75 7.31 10.82 8.16 -15.16%
DY 2.96 3.68 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.02 1.08 1.40 0.57 0.65 0.67 -0.25%

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