[TEKSENG] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[TEKSENG] TEK SENG HOLDINGS BHD

Announcement Date

21-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 4.4%

YoY- 2.53%

Quarter Report

TEKSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	176,191	163,147	142,413	163,320	127,735	109,726	72,735	15.88%
YoY %	8.00%	14.56%	-12.80%	27.86%	16.41%	50.86%	-	-
Horiz. %	242.24%	224.30%	195.80%	224.54%	175.62%	150.86%	100.00%	-
PBT	9,651	10,679	7,312	15,198	14,997	14,097	10,261	-1.01%
YoY %	-9.63%	46.05%	-51.89%	1.34%	6.38%	37.38%	-	-
Horiz. %	94.06%	104.07%	71.26%	148.11%	146.16%	137.38%	100.00%	-
Tax	-2,952	-1,057	2,692	-2,862	-2,965	-3,932	-2,648	1.82%
YoY %	-179.28%	-139.26%	194.06%	3.47%	24.59%	-48.49%	-	-
Horiz. %	111.48%	39.92%	-101.66%	108.08%	111.97%	148.49%	100.00%	-
NP	6,699	9,622	10,004	12,336	12,032	10,165	7,613	-2.10%
YoY %	-30.38%	-3.82%	-18.90%	2.53%	18.37%	33.52%	-	-
Horiz. %	87.99%	126.39%	131.41%	162.04%	158.05%	133.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,718	9,622	10,004	12,336	12,032	10,165	7,613	-2.06%
YoY %	-30.18%	-3.82%	-18.90%	2.53%	18.37%	33.52%	-	-
Horiz. %	88.24%	126.39%	131.41%	162.04%	158.05%	133.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.59%	9.90%	-36.82%	18.83%	19.77%	27.89%	25.81%	-
YoY %	208.99%	126.89%	-295.54%	-4.75%	-29.11%	8.06%	-	-
Horiz. %	118.52%	38.36%	-142.66%	72.96%	76.60%	108.06%	100.00%	-
Total Cost	169,492	153,525	132,409	150,984	115,703	99,561	65,122	17.27%
YoY %	10.40%	15.95%	-12.30%	30.49%	16.21%	52.88%	-	-
Horiz. %	260.27%	235.75%	203.32%	231.85%	177.67%	152.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,600	114,577	112,512	100,236	0	79,313	82,399	6.10%
YoY %	2.64%	1.84%	12.25%	0.00%	0.00%	-3.75%	-	-
Horiz. %	142.72%	139.05%	136.55%	121.65%	0.00%	96.25%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	4,818	9,579	4,787	10,818	7,217	7,141	178,600	-45.22%
YoY %	-49.70%	100.10%	-55.75%	49.90%	1.06%	-96.00%	-	-
Horiz. %	2.70%	5.36%	2.68%	6.06%	4.04%	4.00%	100.00%	-
Div Payout %	71.72%	99.56%	47.86%	87.70%	59.98%	70.25%	2,345.99%	-
YoY %	-27.96%	108.02%	-45.43%	46.22%	-14.62%	-97.01%	-	-
Horiz. %	3.06%	4.24%	2.04%	3.74%	2.56%	2.99%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	117,600	114,577	112,512	100,236	0	79,313	82,399	6.10%
YoY %	2.64%	1.84%	12.25%	0.00%	0.00%	-3.75%	-	-
Horiz. %	142.72%	139.05%	136.55%	121.65%	0.00%	96.25%	100.00%	-
NOSH	240,000	238,703	239,387	238,658	240,000	193,448	205,999	2.57%
YoY %	0.54%	-0.29%	0.31%	-0.56%	24.06%	-6.09%	-	-
Horiz. %	116.51%	115.88%	116.21%	115.85%	116.51%	93.91%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	3.80%	5.90%	7.02%	7.55%	9.42%	9.26%	10.47%	-
YoY %	-35.59%	-15.95%	-7.02%	-19.85%	1.73%	-11.56%	-	-
Horiz. %	36.29%	56.35%	67.05%	72.11%	89.97%	88.44%	100.00%	-
ROE	5.71%	8.40%	8.89%	12.31%	0.00%	12.82%	9.24%	-
YoY %	-32.02%	-5.51%	-27.78%	0.00%	0.00%	38.74%	-	-
Horiz. %	61.80%	90.91%	96.21%	133.23%	0.00%	138.74%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	73.41	68.35	59.49	68.43	53.22	56.72	35.31	12.96%
YoY %	7.40%	14.89%	-13.06%	28.58%	-6.17%	60.63%	-	-
Horiz. %	207.90%	193.57%	168.48%	193.80%	150.72%	160.63%	100.00%	-
EPS	2.80	4.03	4.18	5.17	5.01	5.25	3.70	-4.53%
YoY %	-30.52%	-3.59%	-19.15%	3.19%	-4.57%	41.89%	-	-
Horiz. %	75.68%	108.92%	112.97%	139.73%	135.41%	141.89%	100.00%	-
DPS	2.00	4.00	2.00	4.50	3.00	3.72	86.70	-46.63%
YoY %	-50.00%	100.00%	-55.56%	50.00%	-19.35%	-95.71%	-	-
Horiz. %	2.31%	4.61%	2.31%	5.19%	3.46%	4.29%	100.00%	-
NAPS	0.49	0.48	0.47	0.42	0.00	0.41	0.40	3.43%
YoY %	2.08%	2.13%	11.90%	0.00%	0.00%	2.50%	-	-
Horiz. %	122.50%	120.00%	117.50%	105.00%	0.00%	102.50%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 238,658
RPS	48.85	45.23	39.49	45.28	35.42	30.42	20.17	15.87%
YoY %	8.00%	14.54%	-12.79%	27.84%	16.44%	50.82%	-	-
Horiz. %	242.19%	224.24%	195.79%	224.49%	175.61%	150.82%	100.00%	-
EPS	1.86	2.67	2.77	3.42	3.34	2.82	2.11	-2.07%
YoY %	-30.34%	-3.61%	-19.01%	2.40%	18.44%	33.65%	-	-
Horiz. %	88.15%	126.54%	131.28%	162.09%	158.29%	133.65%	100.00%	-
DPS	1.34	2.66	1.33	3.00	2.00	1.98	49.52	-45.19%
YoY %	-49.62%	100.00%	-55.67%	50.00%	1.01%	-96.00%	-	-
Horiz. %	2.71%	5.37%	2.69%	6.06%	4.04%	4.00%	100.00%	-
NAPS	0.3261	0.3177	0.312	0.2779	0.00	0.2199	0.2285	6.10%
YoY %	2.64%	1.83%	12.27%	0.00%	0.00%	-3.76%	-	-
Horiz. %	142.71%	139.04%	136.54%	121.62%	0.00%	96.24%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.34	0.39	0.34	0.40	0.50	0.44	0.34	-
P/RPS	0.46	0.57	0.57	0.58	0.94	0.78	0.96	-11.53%
YoY %	-19.30%	0.00%	-1.72%	-38.30%	20.51%	-18.75%	-	-
Horiz. %	47.92%	59.38%	59.38%	60.42%	97.92%	81.25%	100.00%	-
P/EPS	12.15	9.68	8.14	7.74	9.97	8.37	9.20	4.74%
YoY %	25.52%	18.92%	5.17%	-22.37%	19.12%	-9.02%	-	-
Horiz. %	132.07%	105.22%	88.48%	84.13%	108.37%	90.98%	100.00%	-
EY	8.23	10.34	12.29	12.92	10.03	11.94	10.87	-4.52%
YoY %	-20.41%	-15.87%	-4.88%	28.81%	-16.00%	9.84%	-	-
Horiz. %	75.71%	95.12%	113.06%	118.86%	92.27%	109.84%	100.00%	-
DY	5.88	10.26	5.88	11.25	6.00	8.45	255.00	-46.63%
YoY %	-42.69%	74.49%	-47.73%	87.50%	-28.99%	-96.69%	-	-
Horiz. %	2.31%	4.02%	2.31%	4.41%	2.35%	3.31%	100.00%	-
P/NAPS	0.69	0.81	0.72	0.95	0.00	1.07	0.85	-3.41%
YoY %	-14.81%	12.50%	-24.21%	0.00%	0.00%	25.88%	-	-
Horiz. %	81.18%	95.29%	84.71%	111.76%	0.00%	125.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	08/08/11	20/08/10	18/08/09	21/08/08	21/08/07	11/08/06	23/08/05	-
Price	0.34	0.35	0.31	0.38	0.42	0.40	0.37	-
P/RPS	0.46	0.51	0.52	0.56	0.79	0.71	1.05	-12.84%
YoY %	-9.80%	-1.92%	-7.14%	-29.11%	11.27%	-32.38%	-	-
Horiz. %	43.81%	48.57%	49.52%	53.33%	75.24%	67.62%	100.00%	-
P/EPS	12.15	8.68	7.42	7.35	8.38	7.61	10.01	3.28%
YoY %	39.98%	16.98%	0.95%	-12.29%	10.12%	-23.98%	-	-
Horiz. %	121.38%	86.71%	74.13%	73.43%	83.72%	76.02%	100.00%	-
EY	8.23	11.52	13.48	13.60	11.94	13.14	9.99	-3.17%
YoY %	-28.56%	-14.54%	-0.88%	13.90%	-9.13%	31.53%	-	-
Horiz. %	82.38%	115.32%	134.93%	136.14%	119.52%	131.53%	100.00%	-
DY	5.88	11.43	6.45	11.84	7.14	9.30	234.32	-45.87%
YoY %	-48.56%	77.21%	-45.52%	65.83%	-23.23%	-96.03%	-	-
Horiz. %	2.51%	4.88%	2.75%	5.05%	3.05%	3.97%	100.00%	-
P/NAPS	0.69	0.73	0.66	0.90	0.00	0.98	0.93	-4.85%
YoY %	-5.48%	10.61%	-26.67%	0.00%	0.00%	5.38%	-	-
Horiz. %	74.19%	78.49%	70.97%	96.77%	0.00%	105.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos