[TEKSENG] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 277.67%
YoY- -42.15%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 373,083 237,159 183,103 153,393 145,630 137,155 125,335 19.91%
PBT 62,092 18,238 18,543 5,909 8,832 7,013 6,547 45.43%
Tax -6,946 -5,673 -6,038 -4,542 -3,238 -2,139 -2,072 22.31%
NP 55,146 12,565 12,505 1,367 5,594 4,874 4,475 51.92%
-
NP to SH 38,740 10,859 12,592 3,822 6,607 4,855 4,475 43.24%
-
Tax Rate 11.19% 31.11% 32.56% 76.87% 36.66% 30.50% 31.65% -
Total Cost 317,937 224,594 170,598 152,026 140,036 132,281 120,860 17.47%
-
Net Worth 221,460 160,053 136,713 122,592 124,479 117,769 114,866 11.55%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,238 2,462 - - - - 4,786 4.51%
Div Payout % 16.10% 22.68% - - - - 106.95% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 221,460 160,053 136,713 122,592 124,479 117,769 114,866 11.55%
NOSH 311,916 246,235 239,847 240,377 239,384 240,346 239,304 4.51%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.78% 5.30% 6.83% 0.89% 3.84% 3.55% 3.57% -
ROE 17.49% 6.78% 9.21% 3.12% 5.31% 4.12% 3.90% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 119.61 96.31 76.34 63.81 60.84 57.07 52.37 14.74%
EPS 12.42 4.41 5.25 1.59 2.76 2.02 1.87 37.06%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 2.00 0.00%
NAPS 0.71 0.65 0.57 0.51 0.52 0.49 0.48 6.73%
Adjusted Per Share Value based on latest NOSH - 240,170
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 103.44 65.76 50.77 42.53 40.38 38.03 34.75 19.91%
EPS 10.74 3.01 3.49 1.06 1.83 1.35 1.24 43.25%
DPS 1.73 0.68 0.00 0.00 0.00 0.00 1.33 4.47%
NAPS 0.614 0.4438 0.3791 0.3399 0.3451 0.3265 0.3185 11.54%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.04 0.45 0.82 0.295 0.31 0.32 0.36 -
P/RPS 0.87 0.47 1.07 0.46 0.51 0.56 0.69 3.93%
P/EPS 8.37 10.20 15.62 18.55 11.23 15.84 19.25 -12.94%
EY 11.94 9.80 6.40 5.39 8.90 6.31 5.19 14.88%
DY 1.92 2.22 0.00 0.00 0.00 0.00 5.56 -16.22%
P/NAPS 1.46 0.69 1.44 0.58 0.60 0.65 0.75 11.73%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 05/11/15 28/11/14 22/11/13 23/11/12 18/11/11 19/11/10 -
Price 0.725 0.705 0.80 0.29 0.34 0.33 0.41 -
P/RPS 0.61 0.73 1.05 0.45 0.56 0.58 0.78 -4.01%
P/EPS 5.84 15.99 15.24 18.24 12.32 16.34 21.93 -19.77%
EY 17.13 6.26 6.56 5.48 8.12 6.12 4.56 24.65%
DY 2.76 1.42 0.00 0.00 0.00 0.00 4.88 -9.05%
P/NAPS 1.02 1.08 1.40 0.57 0.65 0.67 0.85 3.08%

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