[TEOSENG] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 65.69%
YoY- 34.74%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 61,275 58,578 55,642 49,552 43,718 39,675 43,697 25.35%
PBT 6,366 4,306 8,703 8,431 5,287 1,419 5,083 16.23%
Tax -1,649 341 -2,371 -1,492 -1,099 -567 -1,000 39.70%
NP 4,717 4,647 6,332 6,939 4,188 852 4,083 10.13%
-
NP to SH 4,760 4,647 6,332 6,939 4,188 852 4,083 10.80%
-
Tax Rate 25.90% -7.92% 27.24% 17.70% 20.79% 39.96% 19.67% -
Total Cost 56,558 53,931 49,310 42,613 39,530 38,823 39,614 26.87%
-
Net Worth 103,999 100,174 94,800 90,286 85,222 79,162 80,058 19.11%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 2,804 - 1,699 - 1,682 - -
Div Payout % - 60.36% - 24.50% - 197.44% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 103,999 100,174 94,800 90,286 85,222 79,162 80,058 19.11%
NOSH 199,999 200,349 199,747 199,971 200,382 197,906 200,147 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.70% 7.93% 11.38% 14.00% 9.58% 2.15% 9.34% -
ROE 4.58% 4.64% 6.68% 7.69% 4.91% 1.08% 5.10% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 30.64 29.24 27.86 24.78 21.82 20.05 21.83 25.43%
EPS 2.38 2.32 3.17 3.47 2.09 0.43 2.04 10.85%
DPS 0.00 1.40 0.00 0.85 0.00 0.85 0.00 -
NAPS 0.52 0.50 0.4746 0.4515 0.4253 0.40 0.40 19.17%
Adjusted Per Share Value based on latest NOSH - 199,971
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.21 9.76 9.27 8.26 7.29 6.61 7.28 25.37%
EPS 0.79 0.77 1.06 1.16 0.70 0.14 0.68 10.54%
DPS 0.00 0.47 0.00 0.28 0.00 0.28 0.00 -
NAPS 0.1733 0.167 0.158 0.1505 0.142 0.1319 0.1334 19.11%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.47 0.44 0.43 0.47 0.46 0.46 0.44 -
P/RPS 1.53 1.50 1.54 1.90 2.11 2.29 2.02 -16.95%
P/EPS 19.75 18.97 13.56 13.54 22.01 106.85 21.57 -5.72%
EY 5.06 5.27 7.37 7.38 4.54 0.94 4.64 5.96%
DY 0.00 3.18 0.00 1.81 0.00 1.85 0.00 -
P/NAPS 0.90 0.88 0.91 1.04 1.08 1.15 1.10 -12.55%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 28/02/11 26/11/10 17/08/10 19/05/10 24/02/10 -
Price 0.48 0.465 0.42 0.45 0.46 0.43 0.46 -
P/RPS 1.57 1.59 1.51 1.82 2.11 2.14 2.11 -17.93%
P/EPS 20.17 20.05 13.25 12.97 22.01 99.88 22.55 -7.18%
EY 4.96 4.99 7.55 7.71 4.54 1.00 4.43 7.84%
DY 0.00 3.01 0.00 1.89 0.00 1.98 0.00 -
P/NAPS 0.92 0.93 0.88 1.00 1.08 1.08 1.15 -13.85%

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