[TEKSENG] YoY 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- 348.17%
YoY- 89.23%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 82,278 99,331 60,752 55,958 49,520 50,212 46,159 10.10%
PBT 9,731 10,977 4,100 3,381 1,902 2,301 3,064 21.21%
Tax -2,407 -2,161 -2,568 -2,041 -1,289 -827 -1,312 10.63%
NP 7,324 8,816 1,532 1,340 613 1,474 1,752 26.89%
-
NP to SH 7,434 5,037 1,780 2,810 1,485 1,474 1,752 27.20%
-
Tax Rate 24.74% 19.69% 62.63% 60.37% 67.77% 35.94% 42.82% -
Total Cost 74,954 90,515 59,220 54,618 48,907 48,738 44,407 9.10%
-
Net Worth 237,754 162,888 137,108 122,487 124,548 118,403 115,199 12.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,348 - - - - - - -
Div Payout % 45.05% - - - - - - -
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 237,754 162,888 137,108 122,487 124,548 118,403 115,199 12.82%
NOSH 334,864 250,597 240,540 240,170 239,516 241,639 239,999 5.70%
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 8.90% 8.88% 2.52% 2.39% 1.24% 2.94% 3.80% -
ROE 3.13% 3.09% 1.30% 2.29% 1.19% 1.24% 1.52% -
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 24.57 39.64 25.26 23.30 20.68 20.78 19.23 4.16%
EPS 2.22 2.01 0.74 1.17 0.62 0.61 0.73 20.34%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 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 22.81 27.54 16.84 15.52 13.73 13.92 12.80 10.09%
EPS 2.06 1.40 0.49 0.78 0.41 0.41 0.49 27.01%
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6592 0.4516 0.3802 0.3396 0.3453 0.3283 0.3194 12.82%
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 4.23 1.14 3.25 1.27 1.50 1.54 1.87 14.55%
P/EPS 46.85 22.39 110.81 25.21 50.00 52.46 49.32 -0.85%
EY 2.13 4.47 0.90 3.97 2.00 1.91 2.03 0.80%
DY 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.95 1.78 3.17 1.24 1.64 1.59 2.13 5.57%
P/EPS 32.66 35.07 108.11 24.79 54.84 54.10 56.16 -8.63%
EY 3.06 2.85 0.93 4.03 1.82 1.85 1.78 9.44%
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
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