[TEKSENG] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 9.52%
YoY- 205.94%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 273,444 369,251 431,839 239,166 214,361 189,639 182,671 6.95%
PBT 45,169 19,915 58,535 18,984 8,268 7,090 11,665 25.29%
Tax -10,288 -9,500 -6,026 -6,903 -5,889 -4,919 -3,213 21.39%
NP 34,881 10,415 52,509 12,081 2,379 2,171 8,452 26.63%
-
NP to SH 23,897 17,697 34,215 13,229 4,324 4,235 8,452 18.90%
-
Tax Rate 22.78% 47.70% 10.29% 36.36% 71.23% 69.38% 27.54% -
Total Cost 238,563 358,836 379,330 227,085 211,982 187,468 174,219 5.37%
-
Net Worth 254,135 236,728 202,486 124,332 124,039 122,718 124,315 12.65%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 6,962 10,145 3,884 2,391 - 3,609 4,814 6.33%
Div Payout % 29.14% 57.33% 11.35% 18.07% - 85.23% 56.97% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 254,135 236,728 202,486 124,332 124,039 122,718 124,315 12.65%
NOSH 348,130 348,130 281,231 239,101 238,536 240,625 239,067 6.46%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.76% 2.82% 12.16% 5.05% 1.11% 1.14% 4.63% -
ROE 9.40% 7.48% 16.90% 10.64% 3.49% 3.45% 6.80% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 78.55 106.07 153.55 100.03 89.87 78.81 76.41 0.46%
EPS 6.86 5.08 12.17 5.53 1.81 1.76 3.54 11.65%
DPS 2.00 2.91 1.38 1.00 0.00 1.50 2.00 0.00%
NAPS 0.73 0.68 0.72 0.52 0.52 0.51 0.52 5.81%
Adjusted Per Share Value based on latest NOSH - 239,101
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 75.82 102.38 119.73 66.31 59.43 52.58 50.65 6.95%
EPS 6.63 4.91 9.49 3.67 1.20 1.17 2.34 18.94%
DPS 1.93 2.81 1.08 0.66 0.00 1.00 1.33 6.39%
NAPS 0.7046 0.6564 0.5614 0.3447 0.3439 0.3403 0.3447 12.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.345 0.665 1.12 0.505 0.285 0.29 0.34 -
P/RPS 0.44 0.63 0.73 0.50 0.32 0.37 0.44 0.00%
P/EPS 5.03 13.08 9.21 9.13 15.72 16.48 9.62 -10.23%
EY 19.90 7.64 10.86 10.96 6.36 6.07 10.40 11.41%
DY 5.80 4.38 1.23 1.98 0.00 5.17 5.88 -0.22%
P/NAPS 0.47 0.98 1.56 0.97 0.55 0.57 0.65 -5.25%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 18/05/18 26/05/17 19/05/16 18/05/15 30/05/14 30/04/13 25/04/12 -
Price 0.355 0.60 1.33 0.54 0.295 0.28 0.36 -
P/RPS 0.45 0.57 0.87 0.54 0.33 0.36 0.47 -0.72%
P/EPS 5.17 11.80 10.93 9.76 16.27 15.91 10.18 -10.67%
EY 19.34 8.47 9.15 10.25 6.14 6.29 9.82 11.95%
DY 5.63 4.86 1.04 1.85 0.00 5.36 5.56 0.20%
P/NAPS 0.49 0.88 1.85 1.04 0.57 0.55 0.69 -5.54%

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