[TEOSENG] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -39.54%
YoY- -53.98%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 276,621 263,150 264,636 266,679 267,288 260,251 241,830 9.36%
PBT 6,693 4,451 9,354 16,594 24,521 25,506 24,273 -57.60%
Tax -1,708 -1,915 -5,039 -6,232 -7,384 -5,740 -5,217 -52.46%
NP 4,985 2,536 4,315 10,362 17,137 19,766 19,056 -59.06%
-
NP to SH 5,227 2,717 4,450 10,437 17,262 19,936 19,114 -57.83%
-
Tax Rate 25.52% 43.02% 53.87% 37.56% 30.11% 22.50% 21.49% -
Total Cost 271,636 260,614 260,321 256,317 250,151 240,485 222,774 14.12%
-
Net Worth 116,104 112,020 109,699 112,271 113,643 112,026 105,016 6.91%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 3,489 3,489 3,489 3,489 2,804 2,804 -
Div Payout % - 128.42% 78.41% 33.43% 20.21% 14.07% 14.67% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 116,104 112,020 109,699 112,271 113,643 112,026 105,016 6.91%
NOSH 200,180 200,036 199,453 200,485 199,375 199,832 199,651 0.17%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.80% 0.96% 1.63% 3.89% 6.41% 7.59% 7.88% -
ROE 4.50% 2.43% 4.06% 9.30% 15.19% 17.80% 18.20% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 138.19 131.55 132.68 133.02 134.06 130.23 121.13 9.17%
EPS 2.61 1.36 2.23 5.21 8.66 9.98 9.57 -57.91%
DPS 0.00 1.75 1.75 1.75 1.75 1.40 1.40 -
NAPS 0.58 0.56 0.55 0.56 0.57 0.5606 0.526 6.72%
Adjusted Per Share Value based on latest NOSH - 200,485
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.10 43.86 44.10 44.45 44.55 43.37 40.30 9.36%
EPS 0.87 0.45 0.74 1.74 2.88 3.32 3.19 -57.91%
DPS 0.00 0.58 0.58 0.58 0.58 0.47 0.47 -
NAPS 0.1935 0.1867 0.1828 0.1871 0.1894 0.1867 0.175 6.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.58 0.53 0.60 0.64 0.60 0.53 0.47 -
P/RPS 0.42 0.40 0.45 0.48 0.45 0.41 0.39 5.05%
P/EPS 22.21 39.02 26.89 12.29 6.93 5.31 4.91 173.26%
EY 4.50 2.56 3.72 8.13 14.43 18.82 20.37 -63.42%
DY 0.00 3.30 2.92 2.73 2.92 2.64 2.98 -
P/NAPS 1.00 0.95 1.09 1.14 1.05 0.95 0.89 8.07%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 29/11/12 27/08/12 29/05/12 29/02/12 29/11/11 -
Price 0.60 0.48 0.57 0.62 0.65 0.64 0.53 -
P/RPS 0.43 0.36 0.43 0.47 0.48 0.49 0.44 -1.51%
P/EPS 22.98 35.34 25.55 11.91 7.51 6.42 5.54 157.93%
EY 4.35 2.83 3.91 8.40 13.32 15.59 18.06 -61.25%
DY 0.00 3.65 3.07 2.82 2.69 2.19 2.64 -
P/NAPS 1.03 0.86 1.04 1.11 1.14 1.14 1.01 1.31%

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