[TEOSENG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 77.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 128,286 84,589 41,464 181,352 138,458 93,017 43,882 104.05%
PBT 17,333 12,249 6,572 14,418 9,252 6,091 2,745 240.48%
Tax -3,028 -2,027 -1,501 -1,800 -2,160 -1,362 -788 144.73%
NP 14,305 10,222 5,071 12,618 7,092 4,729 1,957 275.28%
-
NP to SH 14,305 10,222 5,071 12,618 7,092 4,729 1,957 275.28%
-
Tax Rate 17.47% 16.55% 22.84% 12.48% 23.35% 22.36% 28.71% -
Total Cost 113,981 74,367 36,393 168,734 131,366 88,288 41,925 94.43%
-
Net Worth 80,027 80,015 73,868 62,113 56,123 46,805 43,668 49.59%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,500 1,500 - 2,839 1,275 1,210 - -
Div Payout % 10.49% 14.68% - 22.50% 17.99% 25.60% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 80,027 80,015 73,868 62,113 56,123 46,805 43,668 49.59%
NOSH 200,069 200,039 199,645 177,468 170,071 161,399 161,735 15.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.15% 12.08% 12.23% 6.96% 5.12% 5.08% 4.46% -
ROE 17.88% 12.78% 6.86% 20.31% 12.64% 10.10% 4.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.12 42.29 20.77 102.19 81.41 57.63 27.13 77.15%
EPS 7.15 5.11 2.54 7.11 4.17 2.93 1.21 225.79%
DPS 0.75 0.75 0.00 1.60 0.75 0.75 0.00 -
NAPS 0.40 0.40 0.37 0.35 0.33 0.29 0.27 29.86%
Adjusted Per Share Value based on latest NOSH - 200,217
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.38 14.10 6.91 30.22 23.08 15.50 7.31 104.11%
EPS 2.38 1.70 0.85 2.10 1.18 0.79 0.33 271.94%
DPS 0.25 0.25 0.00 0.47 0.21 0.20 0.00 -
NAPS 0.1334 0.1334 0.1231 0.1035 0.0935 0.078 0.0728 49.57%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 - - -
Price 0.44 0.47 0.41 0.45 0.38 0.00 0.00 -
P/RPS 0.69 1.11 1.97 0.44 0.47 0.00 0.00 -
P/EPS 6.15 9.20 16.14 6.33 9.11 0.00 0.00 -
EY 16.25 10.87 6.20 15.80 10.97 0.00 0.00 -
DY 1.70 1.60 0.00 3.56 1.97 0.00 0.00 -
P/NAPS 1.10 1.18 1.11 1.29 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 19/08/09 27/05/09 18/02/09 25/11/08 24/10/08 -
Price 0.46 0.44 0.47 0.50 0.40 0.37 0.00 -
P/RPS 0.72 1.04 2.26 0.49 0.49 0.64 0.00 -
P/EPS 6.43 8.61 18.50 7.03 9.59 12.63 0.00 -
EY 15.54 11.61 5.40 14.22 10.43 7.92 0.00 -
DY 1.63 1.70 0.00 3.20 1.87 2.03 0.00 -
P/NAPS 1.15 1.10 1.27 1.43 1.21 1.28 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