[TEOSENG] QoQ Cumulative 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- 101.58%
YoY- 116.16%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 43,178 167,961 128,286 84,589 41,464 181,352 138,458 -54.11%
PBT 5,287 18,752 17,333 12,249 6,572 14,418 9,252 -31.20%
Tax -1,099 -3,595 -3,028 -2,027 -1,501 -1,800 -2,160 -36.34%
NP 4,188 15,157 14,305 10,222 5,071 12,618 7,092 -29.68%
-
NP to SH 4,188 15,157 14,305 10,222 5,071 12,618 7,092 -29.68%
-
Tax Rate 20.79% 19.17% 17.47% 16.55% 22.84% 12.48% 23.35% -
Total Cost 38,990 152,804 113,981 74,367 36,393 168,734 131,366 -55.60%
-
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 1,500 1,500 - 2,839 1,275 -
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 4.91% 18.95% 17.88% 12.78% 6.86% 20.31% 12.64% -
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 21.55 84.00 64.12 42.29 20.77 102.19 81.41 -58.87%
EPS 2.09 7.58 7.15 5.11 2.54 7.11 4.17 -36.98%
DPS 0.00 1.60 0.75 0.75 0.00 1.60 0.75 -
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 14.39 55.99 42.76 28.20 13.82 60.45 46.15 -54.11%
EPS 1.40 5.05 4.77 3.41 1.69 4.21 2.36 -29.46%
DPS 0.00 1.07 0.50 0.50 0.00 0.95 0.43 -
NAPS 0.2841 0.2666 0.2668 0.2667 0.2462 0.207 0.1871 32.20%
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 2.13 0.55 0.69 1.11 1.97 0.44 0.47 174.61%
P/EPS 22.01 6.07 6.15 9.20 16.14 6.33 9.11 80.34%
EY 4.54 16.48 16.25 10.87 6.20 15.80 10.97 -44.55%
DY 0.00 3.48 1.70 1.60 0.00 3.56 1.97 -
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 2.13 0.51 0.72 1.04 2.26 0.49 0.49 167.06%
P/EPS 22.01 5.67 6.43 8.61 18.50 7.03 9.59 74.25%
EY 4.54 17.63 15.54 11.61 5.40 14.22 10.43 -42.65%
DY 0.00 3.72 1.63 1.70 0.00 3.20 1.87 -
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