[TEKSENG] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -95.69%
YoY- -97.2%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 122,358 49,009 52,937 44,050 44,847 43,089 38,324 21.33%
PBT 16,435 -416 1,631 796 2,989 1,875 2,297 38.79%
Tax -343 -700 -1,233 -1,214 -778 -328 466 -
NP 16,092 -1,116 398 -418 2,211 1,547 2,763 34.11%
-
NP to SH 10,410 -513 -91 64 2,285 1,566 2,763 24.72%
-
Tax Rate 2.09% - 75.60% 152.51% 26.03% 17.49% -20.29% -
Total Cost 106,266 50,125 52,539 44,468 42,636 41,542 35,561 20.00%
-
Net Worth 170,910 139,242 118,299 117,333 120,368 118,052 115,325 6.77%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,884 - - - 4,814 4,818 4,805 -3.48%
Div Payout % 37.31% - - - 210.71% 307.69% 173.91% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 170,910 139,242 118,299 117,333 120,368 118,052 115,325 6.77%
NOSH 258,955 244,285 227,500 213,333 240,736 240,923 240,260 1.25%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.15% -2.28% 0.75% -0.95% 4.93% 3.59% 7.21% -
ROE 6.09% -0.37% -0.08% 0.05% 1.90% 1.33% 2.40% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.25 20.06 23.27 20.65 18.63 17.88 15.95 19.83%
EPS 4.02 -0.21 -0.04 0.03 0.95 0.65 1.15 23.18%
DPS 1.50 0.00 0.00 0.00 2.00 2.00 2.00 -4.67%
NAPS 0.66 0.57 0.52 0.55 0.50 0.49 0.48 5.44%
Adjusted Per Share Value based on latest NOSH - 213,333
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.60 13.46 14.54 12.10 12.31 11.83 10.52 21.34%
EPS 2.86 -0.14 -0.02 0.02 0.63 0.43 0.76 24.70%
DPS 1.07 0.00 0.00 0.00 1.32 1.32 1.32 -3.43%
NAPS 0.4693 0.3823 0.3248 0.3222 0.3305 0.3242 0.3167 6.77%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.05 0.86 0.29 0.32 0.35 0.37 0.40 -
P/RPS 2.22 4.29 1.25 1.55 1.88 2.07 2.51 -2.02%
P/EPS 26.12 -409.52 -725.00 1,066.67 36.87 56.92 34.78 -4.65%
EY 3.83 -0.24 -0.14 0.09 2.71 1.76 2.87 4.92%
DY 1.43 0.00 0.00 0.00 5.71 5.41 5.00 -18.82%
P/NAPS 1.59 1.51 0.56 0.58 0.70 0.76 0.83 11.43%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 15/02/16 16/02/15 24/02/14 26/02/13 24/02/12 25/02/11 25/02/10 -
Price 1.12 0.56 0.305 0.30 0.40 0.38 0.33 -
P/RPS 2.37 2.79 1.31 1.45 2.15 2.12 2.07 2.28%
P/EPS 27.86 -266.67 -762.50 1,000.00 42.14 58.46 28.70 -0.49%
EY 3.59 -0.37 -0.13 0.10 2.37 1.71 3.48 0.51%
DY 1.34 0.00 0.00 0.00 5.00 5.26 6.06 -22.22%
P/NAPS 1.70 0.98 0.59 0.55 0.80 0.78 0.69 16.20%

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