[TEOSENG] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 4.6%
YoY- 22.05%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 363,300 322,138 299,899 197,589 171,048 184,610 0 -
PBT 59,132 30,077 -9,338 29,894 23,110 12,336 0 -
Tax -17,925 -6,724 -1,908 -6,616 -4,037 -2,880 0 -
NP 41,206 23,353 -11,246 23,278 19,073 9,456 0 -
-
NP to SH 40,862 23,593 -11,083 23,278 19,073 9,456 0 -
-
Tax Rate 30.31% 22.36% - 22.13% 17.47% 23.35% - -
Total Cost 322,093 298,785 311,145 174,310 151,974 175,154 0 -
-
Net Worth 150,034 125,964 109,952 94,914 80,027 56,123 0 -
Dividend
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 26,672 2,665 - 2,266 2,000 1,700 - -
Div Payout % 65.27% 11.30% - 9.74% 10.49% 17.99% - -
Equity
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 150,034 125,964 109,952 94,914 80,027 56,123 0 -
NOSH 200,045 199,943 199,913 199,988 200,069 170,071 0 -
Ratio Analysis
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.34% 7.25% -3.75% 11.78% 11.15% 5.12% 0.00% -
ROE 27.24% 18.73% -10.08% 24.53% 23.83% 16.85% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 181.61 161.11 150.01 98.80 85.49 108.55 0.00 -
EPS 20.43 11.80 -5.54 11.64 9.53 5.56 0.00 -
DPS 13.33 1.33 0.00 1.13 1.00 1.00 0.00 -
NAPS 0.75 0.63 0.55 0.4746 0.40 0.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 199,747
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 60.55 53.69 49.98 32.93 28.51 30.77 0.00 -
EPS 6.81 3.93 -1.85 3.88 3.18 1.58 0.00 -
DPS 4.45 0.44 0.00 0.38 0.33 0.28 0.00 -
NAPS 0.2501 0.2099 0.1832 0.1582 0.1334 0.0935 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/09/14 30/09/13 28/09/12 30/12/10 31/12/09 31/12/08 - -
Price 2.33 0.69 0.60 0.43 0.44 0.38 0.00 -
P/RPS 1.28 0.43 0.40 0.44 0.51 0.35 0.00 -
P/EPS 11.41 5.85 -10.82 3.69 4.62 6.83 0.00 -
EY 8.77 17.10 -9.24 27.07 21.67 14.63 0.00 -
DY 5.72 1.93 0.00 2.64 2.27 2.63 0.00 -
P/NAPS 3.11 1.10 1.09 0.91 1.10 1.15 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 11/11/14 29/11/13 29/11/12 28/02/11 24/02/10 18/02/09 - -
Price 2.43 0.60 0.57 0.42 0.46 0.40 0.00 -
P/RPS 1.34 0.37 0.38 0.43 0.54 0.37 0.00 -
P/EPS 11.90 5.08 -10.28 3.61 4.83 7.19 0.00 -
EY 8.41 19.67 -9.73 27.71 20.72 13.90 0.00 -
DY 5.49 2.22 0.00 2.70 2.17 2.50 0.00 -
P/NAPS 3.24 0.95 1.04 0.88 1.15 1.21 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