[TEKSENG] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.74%
YoY- -1.92%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 189,680 182,002 168,424 149,428 158,441 142,379 120,344 7.87%
PBT 9,628 10,002 8,422 11,205 9,380 13,383 13,797 -5.81%
Tax -4,452 -2,917 -2,400 -700 1,331 -1,272 -3,695 3.15%
NP 5,176 7,085 6,022 10,505 10,711 12,111 10,102 -10.53%
-
NP to SH 6,671 7,159 6,041 10,505 10,711 12,111 10,102 -6.67%
-
Tax Rate 46.24% 29.16% 28.50% 6.25% -14.19% 9.50% 26.78% -
Total Cost 184,504 174,917 162,402 138,923 147,730 130,268 110,242 8.95%
-
Net Worth 117,333 120,368 118,052 115,325 107,923 105,474 84,202 5.68%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 4,814 9,592 9,592 10,818 - 7,217 -
Div Payout % - 67.25% 158.79% 91.32% 101.00% - 71.45% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 117,333 120,368 118,052 115,325 107,923 105,474 84,202 5.68%
NOSH 213,333 240,736 240,923 240,260 239,829 239,715 240,579 -1.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.73% 3.89% 3.58% 7.03% 6.76% 8.51% 8.39% -
ROE 5.69% 5.95% 5.12% 9.11% 9.92% 11.48% 12.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.91 75.60 69.91 62.19 66.06 59.39 50.02 10.05%
EPS 3.13 2.97 2.51 4.37 4.47 5.05 4.20 -4.77%
DPS 0.00 2.00 4.00 3.99 4.50 0.00 3.00 -
NAPS 0.55 0.50 0.49 0.48 0.45 0.44 0.35 7.81%
Adjusted Per Share Value based on latest NOSH - 240,260
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.08 49.98 46.25 41.03 43.51 39.10 33.04 7.87%
EPS 1.83 1.97 1.66 2.88 2.94 3.33 2.77 -6.66%
DPS 0.00 1.32 2.63 2.63 2.97 0.00 1.98 -
NAPS 0.3222 0.3305 0.3242 0.3167 0.2963 0.2896 0.2312 5.68%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.32 0.35 0.37 0.40 0.34 0.40 0.47 -
P/RPS 0.36 0.46 0.53 0.64 0.51 0.67 0.94 -14.76%
P/EPS 10.23 11.77 14.76 9.15 7.61 7.92 11.19 -1.48%
EY 9.77 8.50 6.78 10.93 13.14 12.63 8.93 1.50%
DY 0.00 5.71 10.81 9.98 13.24 0.00 6.38 -
P/NAPS 0.58 0.70 0.76 0.83 0.76 0.91 1.34 -13.01%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 25/02/11 25/02/10 20/02/09 21/02/08 12/02/07 -
Price 0.30 0.40 0.38 0.33 0.34 0.38 0.47 -
P/RPS 0.34 0.53 0.54 0.53 0.51 0.64 0.94 -15.57%
P/EPS 9.59 13.45 15.15 7.55 7.61 7.52 11.19 -2.53%
EY 10.42 7.43 6.60 13.25 13.14 13.30 8.93 2.60%
DY 0.00 5.00 10.53 12.10 13.24 0.00 6.38 -
P/NAPS 0.55 0.80 0.78 0.69 0.76 0.86 1.34 -13.78%

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