[TEOSENG] QoQ TTM 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- 77.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 171,170 172,914 178,924 181,342 138,458 93,017 43,882 147.18%
PBT 22,498 20,576 18,245 14,418 9,252 6,091 2,745 304.95%
Tax -2,668 -2,466 -2,513 -1,800 -2,160 -1,362 -788 124.97%
NP 19,830 18,110 15,732 12,618 7,092 4,729 1,957 366.28%
-
NP to SH 19,830 18,110 15,732 12,618 7,092 4,729 1,957 366.28%
-
Tax Rate 11.86% 11.98% 13.77% 12.48% 23.35% 22.36% 28.71% -
Total Cost 151,340 154,804 163,192 168,724 131,366 88,288 41,925 134.76%
-
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 3,198 3,198 2,910 2,910 1,208 1,208 - -
Div Payout % 16.13% 17.66% 18.50% 23.07% 17.04% 25.56% - -
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 11.58% 10.47% 8.79% 6.96% 5.12% 5.08% 4.46% -
ROE 24.77% 22.68% 21.30% 18.01% 11.46% 10.12% 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 85.52 86.62 89.62 90.57 73.83 57.72 27.13 114.53%
EPS 9.91 9.07 7.88 6.30 3.78 2.93 1.21 304.75%
DPS 1.60 1.60 1.46 1.45 0.64 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 28.53 28.82 29.82 30.22 23.08 15.50 7.31 147.27%
EPS 3.30 3.02 2.62 2.10 1.18 0.79 0.33 362.21%
DPS 0.53 0.53 0.49 0.49 0.20 0.20 0.00 -
NAPS 0.1334 0.1331 0.1231 0.1168 0.1031 0.0779 0.0728 49.57%
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 0.51 0.54 0.46 0.50 0.51 0.00 0.00 -
P/EPS 4.44 5.18 5.20 7.14 10.05 0.00 0.00 -
EY 22.52 19.30 19.22 14.00 9.95 0.00 0.00 -
DY 3.64 3.41 3.56 3.23 1.70 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 - - - -
Price 0.46 0.44 0.47 0.50 0.00 0.00 0.00 -
P/RPS 0.54 0.51 0.52 0.55 0.00 0.00 0.00 -
P/EPS 4.64 4.85 5.96 7.93 0.00 0.00 0.00 -
EY 21.54 20.62 16.77 12.60 0.00 0.00 0.00 -
DY 3.48 3.64 3.10 2.91 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 1.27 1.43 0.00 0.00 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