[TEOSENG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 49.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 84,589 41,464 181,352 138,458 93,017 43,882 0 -
PBT 12,249 6,572 14,418 9,252 6,091 2,745 0 -
Tax -2,027 -1,501 -1,800 -2,160 -1,362 -788 0 -
NP 10,222 5,071 12,618 7,092 4,729 1,957 0 -
-
NP to SH 10,222 5,071 12,618 7,092 4,729 1,957 0 -
-
Tax Rate 16.55% 22.84% 12.48% 23.35% 22.36% 28.71% - -
Total Cost 74,367 36,393 168,734 131,366 88,288 41,925 0 -
-
Net Worth 80,015 73,868 62,113 56,123 46,805 43,668 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,500 - 2,839 1,275 1,210 - - -
Div Payout % 14.68% - 22.50% 17.99% 25.60% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 80,015 73,868 62,113 56,123 46,805 43,668 0 -
NOSH 200,039 199,645 177,468 170,071 161,399 161,735 0 -
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.08% 12.23% 6.96% 5.12% 5.08% 4.46% 0.00% -
ROE 12.78% 6.86% 20.31% 12.64% 10.10% 4.48% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 42.29 20.77 102.19 81.41 57.63 27.13 0.00 -
EPS 5.11 2.54 7.11 4.17 2.93 1.21 0.00 -
DPS 0.75 0.00 1.60 0.75 0.75 0.00 0.00 -
NAPS 0.40 0.37 0.35 0.33 0.29 0.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 187,539
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.20 13.82 60.45 46.15 31.00 14.63 0.00 -
EPS 3.41 1.69 4.21 2.36 1.58 0.65 0.00 -
DPS 0.50 0.00 0.95 0.43 0.40 0.00 0.00 -
NAPS 0.2667 0.2462 0.207 0.1871 0.156 0.1456 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 - - - -
Price 0.47 0.41 0.45 0.38 0.00 0.00 0.00 -
P/RPS 1.11 1.97 0.44 0.47 0.00 0.00 0.00 -
P/EPS 9.20 16.14 6.33 9.11 0.00 0.00 0.00 -
EY 10.87 6.20 15.80 10.97 0.00 0.00 0.00 -
DY 1.60 0.00 3.56 1.97 0.00 0.00 0.00 -
P/NAPS 1.18 1.11 1.29 1.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 19/08/09 27/05/09 18/02/09 25/11/08 24/10/08 - -
Price 0.44 0.47 0.50 0.40 0.37 0.00 0.00 -
P/RPS 1.04 2.26 0.49 0.49 0.64 0.00 0.00 -
P/EPS 8.61 18.50 7.03 9.59 12.63 0.00 0.00 -
EY 11.61 5.40 14.22 10.43 7.92 0.00 0.00 -
DY 1.70 0.00 3.20 1.87 2.03 0.00 0.00 -
P/NAPS 1.10 1.27 1.43 1.21 1.28 0.00 0.00 -

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