[TEKSENG] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -76.92%
YoY- -86.35%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 525,116 235,828 207,612 175,488 175,652 172,976 153,576 22.71%
PBT 106,328 10,880 7,452 4,540 14,692 8,040 7,600 55.16%
Tax -6,136 -6,096 -5,436 -4,980 -3,112 -1,928 -1,864 21.94%
NP 100,192 4,784 2,016 -440 11,580 6,112 5,736 61.00%
-
NP to SH 60,296 8,512 3,912 1,540 11,284 6,036 5,736 47.95%
-
Tax Rate 5.77% 56.03% 72.95% 109.69% 21.18% 23.98% 24.53% -
Total Cost 424,924 231,044 205,596 175,928 164,072 166,864 147,840 19.22%
-
Net Worth 202,486 124,332 124,039 122,718 124,315 119,761 117,109 9.54%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 9,564 - 14,437 - - - -
Div Payout % - 112.36% - 937.50% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 202,486 124,332 124,039 122,718 124,315 119,761 117,109 9.54%
NOSH 281,231 239,101 238,536 240,625 239,067 239,523 238,999 2.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 19.08% 2.03% 0.97% -0.25% 6.59% 3.53% 3.73% -
ROE 29.78% 6.85% 3.15% 1.25% 9.08% 5.04% 4.90% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 186.72 98.63 87.04 72.93 73.47 72.22 64.26 19.43%
EPS 21.44 3.56 1.64 0.64 4.72 2.52 2.40 43.99%
DPS 0.00 4.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.72 0.52 0.52 0.51 0.52 0.50 0.49 6.61%
Adjusted Per Share Value based on latest NOSH - 240,625
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 145.60 65.39 57.56 48.66 48.70 47.96 42.58 22.71%
EPS 16.72 2.36 1.08 0.43 3.13 1.67 1.59 47.96%
DPS 0.00 2.65 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.5614 0.3447 0.3439 0.3403 0.3447 0.3321 0.3247 9.54%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.12 0.505 0.285 0.29 0.34 0.35 0.38 -
P/RPS 0.60 0.51 0.33 0.40 0.46 0.48 0.59 0.28%
P/EPS 5.22 14.19 17.38 45.31 7.20 13.89 15.83 -16.86%
EY 19.14 7.05 5.75 2.21 13.88 7.20 6.32 20.26%
DY 0.00 7.92 0.00 20.69 0.00 0.00 0.00 -
P/NAPS 1.56 0.97 0.55 0.57 0.65 0.70 0.78 12.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 18/05/15 30/05/14 30/04/13 25/04/12 25/04/11 23/04/10 -
Price 1.33 0.54 0.295 0.28 0.36 0.35 0.36 -
P/RPS 0.71 0.55 0.34 0.38 0.49 0.48 0.56 4.03%
P/EPS 6.20 15.17 17.99 43.75 7.63 13.89 15.00 -13.68%
EY 16.12 6.59 5.56 2.29 13.11 7.20 6.67 15.82%
DY 0.00 7.41 0.00 21.43 0.00 0.00 0.00 -
P/NAPS 1.85 1.04 0.57 0.55 0.69 0.70 0.73 16.74%

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