[TEOSENG] QoQ 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- 1.56%
YoY- 85.79%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
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 43,718 39,675 43,697 43,125 41,464 42,894 45,441 -2.55%
PBT 5,287 1,419 5,083 5,677 6,572 5,166 3,161 41.03%
Tax -1,099 -567 -1,000 -527 -1,501 360 -798 23.85%
NP 4,188 852 4,083 5,150 5,071 5,526 2,363 46.60%
-
NP to SH 4,188 852 4,083 5,150 5,071 5,526 2,363 46.60%
-
Tax Rate 20.79% 39.96% 19.67% 9.28% 22.84% -6.97% 25.25% -
Total Cost 39,530 38,823 39,614 37,975 36,393 37,368 43,078 -5.58%
-
Net Worth 85,222 79,162 80,058 79,844 73,868 70,076 61,888 23.84%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 1,682 - 1,497 - 1,701 - -
Div Payout % - 197.44% - 29.07% - 30.80% - -
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 79,162 80,058 79,844 73,868 70,076 61,888 23.84%
NOSH 200,382 197,906 200,147 199,612 199,645 200,217 187,539 4.52%
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 9.58% 2.15% 9.34% 11.94% 12.23% 12.88% 5.20% -
ROE 4.91% 1.08% 5.10% 6.45% 6.86% 7.89% 3.82% -
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 21.82 20.05 21.83 21.60 20.77 21.42 24.23 -6.76%
EPS 2.09 0.43 2.04 2.58 2.54 2.76 1.26 40.25%
DPS 0.00 0.85 0.00 0.75 0.00 0.85 0.00 -
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 7.29 6.61 7.28 7.19 6.91 7.15 7.57 -2.48%
EPS 0.70 0.14 0.68 0.86 0.85 0.92 0.39 47.84%
DPS 0.00 0.28 0.00 0.25 0.00 0.28 0.00 -
NAPS 0.142 0.1319 0.1334 0.1331 0.1231 0.1168 0.1031 23.86%
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 2.11 2.29 2.02 2.18 1.97 2.10 1.57 21.84%
P/EPS 22.01 106.85 21.57 18.22 16.14 16.30 30.16 -18.98%
EY 4.54 0.94 4.64 5.49 6.20 6.13 3.32 23.27%
DY 0.00 1.85 0.00 1.60 0.00 1.89 0.00 -
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 2.11 2.14 2.11 2.04 2.26 2.33 1.65 17.86%
P/EPS 22.01 99.88 22.55 17.05 18.50 18.12 31.75 -21.72%
EY 4.54 1.00 4.43 5.86 5.40 5.52 3.15 27.67%
DY 0.00 1.98 0.00 1.70 0.00 1.70 0.00 -
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