[TEOSENG] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 0.79%
YoY- 116.16%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 172,712 167,961 171,048 169,178 165,856 181,352 184,610 -4.35%
PBT 21,148 18,752 23,110 24,498 26,288 14,418 12,336 43.38%
Tax -4,396 -3,595 -4,037 -4,054 -6,004 -1,800 -2,880 32.67%
NP 16,752 15,157 19,073 20,444 20,284 12,618 9,456 46.56%
-
NP to SH 16,752 15,157 19,073 20,444 20,284 12,618 9,456 46.56%
-
Tax Rate 20.79% 19.17% 17.47% 16.55% 22.84% 12.48% 23.35% -
Total Cost 155,960 152,804 151,974 148,734 145,572 168,734 175,154 -7.46%
-
Net Worth 85,222 79,978 80,027 80,015 73,868 62,113 56,123 32.21%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 3,199 2,000 3,000 - 2,839 1,700 -
Div Payout % - 21.11% 10.49% 14.68% - 22.50% 17.99% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 85,222 79,978 80,027 80,015 73,868 62,113 56,123 32.21%
NOSH 200,382 199,947 200,069 200,039 199,645 177,468 170,071 11.58%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.70% 9.02% 11.15% 12.08% 12.23% 6.96% 5.12% -
ROE 19.66% 18.95% 23.83% 25.55% 27.46% 20.31% 16.85% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 86.19 84.00 85.49 84.57 83.08 102.19 108.55 -14.28%
EPS 8.36 7.58 9.53 10.22 10.16 7.11 5.56 31.34%
DPS 0.00 1.60 1.00 1.50 0.00 1.60 1.00 -
NAPS 0.4253 0.40 0.40 0.40 0.37 0.35 0.33 18.48%
Adjusted Per Share Value based on latest NOSH - 199,612
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 28.78 27.99 28.51 28.20 27.64 30.22 30.77 -4.37%
EPS 2.79 2.53 3.18 3.41 3.38 2.10 1.58 46.24%
DPS 0.00 0.53 0.33 0.50 0.00 0.47 0.28 -
NAPS 0.142 0.1333 0.1334 0.1334 0.1231 0.1035 0.0935 32.22%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.46 0.46 0.44 0.47 0.41 0.45 0.38 -
P/RPS 0.53 0.55 0.51 0.56 0.49 0.44 0.35 31.96%
P/EPS 5.50 6.07 4.62 4.60 4.04 6.33 6.83 -13.47%
EY 18.17 16.48 21.67 21.74 24.78 15.80 14.63 15.58%
DY 0.00 3.48 2.27 3.19 0.00 3.56 2.63 -
P/NAPS 1.08 1.15 1.10 1.18 1.11 1.29 1.15 -4.11%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 19/05/10 24/02/10 23/11/09 19/08/09 27/05/09 18/02/09 -
Price 0.46 0.43 0.46 0.44 0.47 0.50 0.40 -
P/RPS 0.53 0.51 0.54 0.52 0.57 0.49 0.37 27.15%
P/EPS 5.50 5.67 4.83 4.31 4.63 7.03 7.19 -16.39%
EY 18.17 17.63 20.72 23.23 21.62 14.22 13.90 19.61%
DY 0.00 3.72 2.17 3.41 0.00 3.20 2.50 -
P/NAPS 1.08 1.08 1.15 1.10 1.27 1.43 1.21 -7.31%

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