[TEOSENG] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -78.47%
YoY- 13.66%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 267,288 201,673 127,610 61,275 207,490 148,192 93,270 101.62%
PBT 24,521 21,212 11,276 6,366 26,727 22,421 13,718 47.23%
Tax -7,384 -6,034 -3,140 -1,649 -4,621 -4,962 -2,591 100.88%
NP 17,137 15,178 8,136 4,717 22,106 17,459 11,127 33.32%
-
NP to SH 17,262 15,348 8,194 4,760 22,106 17,459 11,127 33.97%
-
Tax Rate 30.11% 28.45% 27.85% 25.90% 17.29% 22.13% 18.89% -
Total Cost 250,151 186,495 119,474 56,558 185,384 130,733 82,143 109.95%
-
Net Worth 114,013 112,178 105,123 103,999 99,591 94,914 90,356 16.75%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 3,500 - - - 4,501 1,699 1,701 61.70%
Div Payout % 20.28% - - - 20.36% 9.74% 15.29% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 114,013 112,178 105,123 103,999 99,591 94,914 90,356 16.75%
NOSH 200,023 200,104 199,853 199,999 200,063 199,988 200,125 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.41% 7.53% 6.38% 7.70% 10.65% 11.78% 11.93% -
ROE 15.14% 13.68% 7.79% 4.58% 22.20% 18.39% 12.31% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 133.63 100.78 63.85 30.64 103.71 74.10 46.61 101.68%
EPS 8.63 7.67 4.10 2.38 11.05 8.73 5.56 34.02%
DPS 1.75 0.00 0.00 0.00 2.25 0.85 0.85 61.76%
NAPS 0.57 0.5606 0.526 0.52 0.4978 0.4746 0.4515 16.79%
Adjusted Per Share Value based on latest NOSH - 199,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 44.55 33.61 21.27 10.21 34.58 24.70 15.54 101.67%
EPS 2.88 2.56 1.37 0.79 3.68 2.91 1.85 34.28%
DPS 0.58 0.00 0.00 0.00 0.75 0.28 0.28 62.42%
NAPS 0.19 0.187 0.1752 0.1733 0.166 0.1582 0.1506 16.74%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.60 0.53 0.47 0.47 0.44 0.43 0.47 -
P/RPS 0.00 0.00 0.00 1.53 0.42 0.58 1.01 -
P/EPS 0.00 0.00 0.00 19.75 3.98 4.93 8.45 -
EY 0.00 0.00 0.00 5.06 25.11 20.30 11.83 -
DY 0.00 0.00 0.00 0.00 5.11 1.98 1.81 -
P/NAPS 0.00 0.00 0.00 0.90 0.88 0.91 1.04 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 29/11/11 24/08/11 30/05/11 28/02/11 26/11/10 -
Price 0.65 0.64 0.53 0.48 0.465 0.42 0.45 -
P/RPS 0.00 0.00 0.00 1.57 0.45 0.57 0.97 -
P/EPS 0.00 0.00 0.00 20.17 4.21 4.81 8.09 -
EY 0.00 0.00 0.00 4.96 23.76 20.79 12.36 -
DY 0.00 0.00 0.00 0.00 4.84 2.02 1.89 -
P/NAPS 0.00 0.00 0.00 0.92 0.93 0.88 1.00 -

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
Post a Comment