[TEKSENG] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 29.23%
YoY- 73.9%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 158,441 142,379 120,344 96,032 33,276 0 -
PBT 9,380 13,383 13,797 13,571 7,725 0 -
Tax 1,296 -1,272 -3,695 -3,655 -2,023 0 -
NP 10,676 12,111 10,102 9,916 5,702 0 -
-
NP to SH 10,676 12,111 10,102 9,916 5,702 0 -
-
Tax Rate -13.82% 9.50% 26.78% 26.93% 26.19% - -
Total Cost 147,765 130,268 110,242 86,116 27,574 0 -
-
Net Worth 107,959 105,590 83,933 78,789 2,470,866 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,598 - 7,194 5,227 63,355 - -
Div Payout % 33.71% - 71.22% 52.71% 1,111.11% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 107,959 105,590 83,933 78,789 2,470,866 0 -
NOSH 239,910 239,978 239,810 192,170 6,335,555 0 -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.74% 8.51% 8.39% 10.33% 17.14% 0.00% -
ROE 9.89% 11.47% 12.04% 12.59% 0.23% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 66.04 59.33 50.18 49.97 0.53 0.00 -
EPS 4.45 5.04 4.21 5.16 0.09 0.00 -
DPS 1.50 0.00 3.00 2.72 1.00 0.00 -
NAPS 0.45 0.44 0.35 0.41 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 191,751
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 43.51 39.10 33.04 26.37 9.14 0.00 -
EPS 2.93 3.33 2.77 2.72 1.57 0.00 -
DPS 0.99 0.00 1.98 1.44 17.40 0.00 -
NAPS 0.2964 0.2899 0.2305 0.2163 6.7846 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.34 0.40 0.47 0.35 0.51 0.00 -
P/RPS 0.51 0.67 0.94 0.70 97.10 0.00 -
P/EPS 7.64 7.93 11.16 6.78 566.67 0.00 -
EY 13.09 12.62 8.96 14.74 0.18 0.00 -
DY 4.41 0.00 6.38 7.77 1.96 0.00 -
P/NAPS 0.76 0.91 1.34 0.85 1.31 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 20/02/09 21/02/08 12/02/07 22/02/06 24/02/05 - -
Price 0.34 0.38 0.47 0.40 0.51 0.00 -
P/RPS 0.51 0.64 0.94 0.80 97.10 0.00 -
P/EPS 7.64 7.53 11.16 7.75 566.67 0.00 -
EY 13.09 13.28 8.96 12.90 0.18 0.00 -
DY 4.41 0.00 6.38 6.80 1.96 0.00 -
P/NAPS 0.76 0.86 1.34 0.98 1.31 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