[TEKSENG] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.79%
YoY- -17.6%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 190,477 180,244 163,659 136,974 174,108 132,839 116,973 8.45%
PBT 11,821 8,888 8,844 7,739 15,139 13,083 15,334 -4.24%
Tax -4,016 -2,467 -1,606 2,844 -2,296 -2,643 -4,370 -1.39%
NP 7,805 6,421 7,238 10,583 12,843 10,440 10,964 -5.50%
-
NP to SH 8,892 6,440 7,238 10,583 12,843 10,440 10,964 -3.42%
-
Tax Rate 33.97% 27.76% 18.16% -36.75% 15.17% 20.20% 28.50% -
Total Cost 182,672 173,823 156,421 126,391 161,265 122,399 106,009 9.48%
-
Net Worth 124,548 118,403 115,199 113,018 105,748 0 84,181 6.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,814 4,818 9,579 4,787 10,818 7,217 3,298 6.50%
Div Payout % 54.15% 74.82% 132.35% 45.24% 84.24% 69.13% 30.08% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 124,548 118,403 115,199 113,018 105,748 0 84,181 6.74%
NOSH 239,516 241,639 239,999 240,465 240,337 239,510 240,518 -0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.10% 3.56% 4.42% 7.73% 7.38% 7.86% 9.37% -
ROE 7.14% 5.44% 6.28% 9.36% 12.14% 0.00% 13.02% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 79.53 74.59 68.19 56.96 72.44 55.46 48.63 8.53%
EPS 3.71 2.67 3.02 4.40 5.34 4.36 4.56 -3.37%
DPS 2.00 2.00 4.00 1.99 4.50 3.00 1.37 6.50%
NAPS 0.52 0.49 0.48 0.47 0.44 0.00 0.35 6.81%
Adjusted Per Share Value based on latest NOSH - 240,465
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.30 49.49 44.94 37.61 47.81 36.48 32.12 8.45%
EPS 2.44 1.77 1.99 2.91 3.53 2.87 3.01 -3.43%
DPS 1.32 1.32 2.63 1.31 2.97 1.98 0.91 6.38%
NAPS 0.342 0.3251 0.3163 0.3103 0.2904 0.00 0.2311 6.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.32 0.36 0.34 0.39 0.44 0.49 -
P/RPS 0.39 0.43 0.53 0.60 0.54 0.79 1.01 -14.65%
P/EPS 8.35 12.01 11.94 7.73 7.30 10.09 10.75 -4.11%
EY 11.98 8.33 8.38 12.94 13.70 9.91 9.30 4.30%
DY 6.45 6.25 11.11 5.86 11.54 6.82 2.80 14.90%
P/NAPS 0.60 0.65 0.75 0.72 0.89 0.00 1.40 -13.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 18/11/11 19/11/10 20/11/09 20/11/08 16/11/07 20/11/06 -
Price 0.34 0.33 0.41 0.36 0.31 0.42 0.62 -
P/RPS 0.43 0.44 0.60 0.63 0.43 0.76 1.27 -16.50%
P/EPS 9.16 12.38 13.59 8.18 5.80 9.64 13.60 -6.36%
EY 10.92 8.08 7.36 12.23 17.24 10.38 7.35 6.81%
DY 5.88 6.06 9.76 5.53 14.52 7.14 2.21 17.69%
P/NAPS 0.65 0.67 0.85 0.77 0.70 0.00 1.77 -15.36%

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