[TEOSENG] QoQ 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- 133.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 43,697 43,125 41,464 42,894 45,441 49,135 43,882 -0.28%
PBT 5,083 5,677 6,572 5,166 3,161 3,346 2,745 50.62%
Tax -1,000 -527 -1,501 360 -798 -574 -788 17.16%
NP 4,083 5,150 5,071 5,526 2,363 2,772 1,957 63.05%
-
NP to SH 4,083 5,150 5,071 5,526 2,363 2,772 1,957 63.05%
-
Tax Rate 19.67% 9.28% 22.84% -6.97% 25.25% 17.15% 28.71% -
Total Cost 39,614 37,975 36,393 37,368 43,078 46,363 41,925 -3.69%
-
Net Worth 80,058 79,844 73,868 70,076 61,888 46,737 43,668 49.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 1,497 - 1,701 - 1,208 - -
Div Payout % - 29.07% - 30.80% - 43.60% - -
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 80,058 79,844 73,868 70,076 61,888 46,737 43,668 49.62%
NOSH 200,147 199,612 199,645 200,217 187,539 161,162 161,735 15.22%
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 9.34% 11.94% 12.23% 12.88% 5.20% 5.64% 4.46% -
ROE 5.10% 6.45% 6.86% 7.89% 3.82% 5.93% 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 21.83 21.60 20.77 21.42 24.23 30.49 27.13 -13.45%
EPS 2.04 2.58 2.54 2.76 1.26 1.72 1.21 41.51%
DPS 0.00 0.75 0.00 0.85 0.00 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 14.57 14.37 13.82 14.30 15.15 16.38 14.63 -0.27%
EPS 1.36 1.72 1.69 1.84 0.79 0.92 0.65 63.36%
DPS 0.00 0.50 0.00 0.57 0.00 0.40 0.00 -
NAPS 0.2669 0.2661 0.2462 0.2336 0.2063 0.1558 0.1456 49.61%
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 2.02 2.18 1.97 2.10 1.57 0.00 0.00 -
P/EPS 21.57 18.22 16.14 16.30 30.16 0.00 0.00 -
EY 4.64 5.49 6.20 6.13 3.32 0.00 0.00 -
DY 0.00 1.60 0.00 1.89 0.00 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 2.11 2.04 2.26 2.33 1.65 1.21 0.00 -
P/EPS 22.55 17.05 18.50 18.12 31.75 21.51 0.00 -
EY 4.43 5.86 5.40 5.52 3.15 4.65 0.00 -
DY 0.00 1.70 0.00 1.70 0.00 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