[TEOSENG] QoQ TTM Result on 31-Dec-2011

Stock

[TEOSENG] TEO SENG CAPITAL BHD

Announcement Date

29-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2012

Quarter

31-Dec-2011

Profit Trend

QoQ- 4.3%

YoY- 8.87%

Quarter Report

TEOSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	264,636	266,679	267,288	260,251	241,830	225,047	207,490	17.55%
YoY %	-0.77%	-0.23%	2.70%	7.62%	7.46%	8.46%	-	-
Horiz. %	127.54%	128.53%	128.82%	125.43%	116.55%	108.46%	100.00%	-
PBT	9,354	16,594	24,521	25,506	24,273	27,806	26,727	-50.24%
YoY %	-43.63%	-32.33%	-3.86%	5.08%	-12.71%	4.04%	-	-
Horiz. %	35.00%	62.09%	91.75%	95.43%	90.82%	104.04%	100.00%	-
Tax	-5,039	-6,232	-7,384	-5,740	-5,217	-5,171	-4,621	5.92%
YoY %	19.14%	15.60%	-28.64%	-10.02%	-0.89%	-11.90%	-	-
Horiz. %	109.05%	134.86%	159.79%	124.22%	112.90%	111.90%	100.00%	-
NP	4,315	10,362	17,137	19,766	19,056	22,635	22,106	-66.25%
YoY %	-58.36%	-39.53%	-13.30%	3.73%	-15.81%	2.39%	-	-
Horiz. %	19.52%	46.87%	77.52%	89.41%	86.20%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,450	10,437	17,262	19,936	19,114	22,678	22,106	-65.55%
YoY %	-57.36%	-39.54%	-13.41%	4.30%	-15.72%	2.59%	-	-
Horiz. %	20.13%	47.21%	78.09%	90.18%	86.47%	102.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.87%	37.56%	30.11%	22.50%	21.49%	18.60%	17.29%	-
YoY %	43.42%	24.74%	33.82%	4.70%	15.54%	7.58%	-	-
Horiz. %	311.57%	217.24%	174.15%	130.13%	124.29%	107.58%	100.00%	-
Total Cost	260,321	256,317	250,151	240,485	222,774	202,412	185,384	25.32%
YoY %	1.56%	2.46%	4.02%	7.95%	10.06%	9.19%	-	-
Horiz. %	140.42%	138.26%	134.94%	129.72%	120.17%	109.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	109,699	112,271	113,643	112,026	105,016	103,999	100,174	6.22%
YoY %	-2.29%	-1.21%	1.44%	6.68%	0.98%	3.82%	-	-
Horiz. %	109.51%	112.08%	113.45%	111.83%	104.83%	103.82%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	3,489	3,489	3,489	2,804	2,804	4,504	4,504	-15.61%
YoY %	0.00%	0.00%	24.43%	0.00%	-37.74%	0.00%	-	-
Horiz. %	77.46%	77.46%	77.46%	62.26%	62.26%	100.00%	100.00%	-
Div Payout %	78.41%	33.43%	20.21%	14.07%	14.67%	19.86%	20.38%	-
YoY %	134.55%	65.41%	43.64%	-4.09%	-26.13%	-2.55%	-	-
Horiz. %	384.74%	164.03%	99.17%	69.04%	71.98%	97.45%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	109,699	112,271	113,643	112,026	105,016	103,999	100,174	6.22%
YoY %	-2.29%	-1.21%	1.44%	6.68%	0.98%	3.82%	-	-
Horiz. %	109.51%	112.08%	113.45%	111.83%	104.83%	103.82%	100.00%	-
NOSH	199,453	200,485	199,375	199,832	199,651	199,999	200,349	-0.29%
YoY %	-0.51%	0.56%	-0.23%	0.09%	-0.17%	-0.17%	-	-
Horiz. %	99.55%	100.07%	99.51%	99.74%	99.65%	99.83%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	1.63%	3.89%	6.41%	7.59%	7.88%	10.06%	10.65%	-
YoY %	-58.10%	-39.31%	-15.55%	-3.68%	-21.67%	-5.54%	-	-
Horiz. %	15.31%	36.53%	60.19%	71.27%	73.99%	94.46%	100.00%	-
ROE	4.06%	9.30%	15.19%	17.80%	18.20%	21.81%	22.07%	-
YoY %	-56.34%	-38.78%	-14.66%	-2.20%	-16.55%	-1.18%	-	-
Horiz. %	18.40%	42.14%	68.83%	80.65%	82.46%	98.82%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	132.68	133.02	134.06	130.23	121.13	112.52	103.56	17.90%
YoY %	-0.26%	-0.78%	2.94%	7.51%	7.65%	8.65%	-	-
Horiz. %	128.12%	128.45%	129.45%	125.75%	116.97%	108.65%	100.00%	-
EPS	2.23	5.21	8.66	9.98	9.57	11.34	11.03	-65.45%
YoY %	-57.20%	-39.84%	-13.23%	4.28%	-15.61%	2.81%	-	-
Horiz. %	20.22%	47.23%	78.51%	90.48%	86.76%	102.81%	100.00%	-
DPS	1.75	1.75	1.75	1.40	1.40	2.25	2.25	-15.38%
YoY %	0.00%	0.00%	25.00%	0.00%	-37.78%	0.00%	-	-
Horiz. %	77.78%	77.78%	77.78%	62.22%	62.22%	100.00%	100.00%	-
NAPS	0.55	0.56	0.57	0.5606	0.526	0.52	0.50	6.54%
YoY %	-1.79%	-1.75%	1.68%	6.58%	1.15%	4.00%	-	-
Horiz. %	110.00%	112.00%	114.00%	112.12%	105.20%	104.00%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 199,832
RPS	44.10	44.45	44.55	43.37	40.30	37.51	34.58	17.54%
YoY %	-0.79%	-0.22%	2.72%	7.62%	7.44%	8.47%	-	-
Horiz. %	127.53%	128.54%	128.83%	125.42%	116.54%	108.47%	100.00%	-
EPS	0.74	1.74	2.88	3.32	3.19	3.78	3.68	-65.57%
YoY %	-57.47%	-39.58%	-13.25%	4.08%	-15.61%	2.72%	-	-
Horiz. %	20.11%	47.28%	78.26%	90.22%	86.68%	102.72%	100.00%	-
DPS	0.58	0.58	0.58	0.47	0.47	0.75	0.75	-15.70%
YoY %	0.00%	0.00%	23.40%	0.00%	-37.33%	0.00%	-	-
Horiz. %	77.33%	77.33%	77.33%	62.67%	62.67%	100.00%	100.00%	-
NAPS	0.1828	0.1871	0.1894	0.1867	0.175	0.1733	0.167	6.19%
YoY %	-2.30%	-1.21%	1.45%	6.69%	0.98%	3.77%	-	-
Horiz. %	109.46%	112.04%	113.41%	111.80%	104.79%	103.77%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	0.60	0.64	0.60	0.53	0.47	0.47	0.44	-
P/RPS	0.45	0.48	0.45	0.41	0.39	0.42	0.42	4.69%
YoY %	-6.25%	6.67%	9.76%	5.13%	-7.14%	0.00%	-	-
Horiz. %	107.14%	114.29%	107.14%	97.62%	92.86%	100.00%	100.00%	-
P/EPS	26.89	12.29	6.93	5.31	4.91	4.14	3.99	255.55%
YoY %	118.80%	77.34%	30.51%	8.15%	18.60%	3.76%	-	-
Horiz. %	673.93%	308.02%	173.68%	133.08%	123.06%	103.76%	100.00%	-
EY	3.72	8.13	14.43	18.82	20.37	24.13	25.08	-71.88%
YoY %	-54.24%	-43.66%	-23.33%	-7.61%	-15.58%	-3.79%	-	-
Horiz. %	14.83%	32.42%	57.54%	75.04%	81.22%	96.21%	100.00%	-
DY	2.92	2.73	2.92	2.64	2.98	4.79	5.11	-31.06%
YoY %	6.96%	-6.51%	10.61%	-11.41%	-37.79%	-6.26%	-	-
Horiz. %	57.14%	53.42%	57.14%	51.66%	58.32%	93.74%	100.00%	-
P/NAPS	1.09	1.14	1.05	0.95	0.89	0.90	0.88	15.29%
YoY %	-4.39%	8.57%	10.53%	6.74%	-1.11%	2.27%	-	-
Horiz. %	123.86%	129.55%	119.32%	107.95%	101.14%	102.27%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	27/08/12	29/05/12	29/02/12	29/11/11	24/08/11	30/05/11	-
Price	0.57	0.62	0.65	0.64	0.53	0.48	0.465	-
P/RPS	0.43	0.47	0.48	0.49	0.44	0.43	0.45	-2.97%
YoY %	-8.51%	-2.08%	-2.04%	11.36%	2.33%	-4.44%	-	-
Horiz. %	95.56%	104.44%	106.67%	108.89%	97.78%	95.56%	100.00%	-
P/EPS	25.55	11.91	7.51	6.42	5.54	4.23	4.21	231.62%
YoY %	114.53%	58.59%	16.98%	15.88%	30.97%	0.48%	-	-
Horiz. %	606.89%	282.90%	178.38%	152.49%	131.59%	100.48%	100.00%	-
EY	3.91	8.40	13.32	15.59	18.06	23.62	23.73	-69.84%
YoY %	-53.45%	-36.94%	-14.56%	-13.68%	-23.54%	-0.46%	-	-
Horiz. %	16.48%	35.40%	56.13%	65.70%	76.11%	99.54%	100.00%	-
DY	3.07	2.82	2.69	2.19	2.64	4.69	4.84	-26.11%
YoY %	8.87%	4.83%	22.83%	-17.05%	-43.71%	-3.10%	-	-
Horiz. %	63.43%	58.26%	55.58%	45.25%	54.55%	96.90%	100.00%	-
P/NAPS	1.04	1.11	1.14	1.14	1.01	0.92	0.93	7.71%
YoY %	-6.31%	-2.63%	0.00%	12.87%	9.78%	-1.08%	-	-
Horiz. %	111.83%	119.35%	122.58%	122.58%	108.60%	98.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos