[TEOSENG] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 39.94%
YoY- 101.71%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 241,604 124,958 148,192 128,286 138,458 0 -
PBT 22,558 -3,891 22,421 17,333 9,252 0 -
Tax -5,043 -795 -4,962 -3,028 -2,160 0 -
NP 17,515 -4,686 17,459 14,305 7,092 0 -
-
NP to SH 17,695 -4,618 17,459 14,305 7,092 0 -
-
Tax Rate 22.36% - 22.13% 17.47% 23.35% - -
Total Cost 224,089 129,644 130,733 113,981 131,366 0 -
-
Net Worth 125,964 109,952 94,914 80,027 56,123 0 -
Dividend
30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,999 - 1,699 1,500 1,275 - -
Div Payout % 11.30% - 9.74% 10.49% 17.99% - -
Equity
30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 125,964 109,952 94,914 80,027 56,123 0 -
NOSH 199,943 199,913 199,988 200,069 170,071 0 -
Ratio Analysis
30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.25% -3.75% 11.78% 11.15% 5.12% 0.00% -
ROE 14.05% -4.20% 18.39% 17.88% 12.64% 0.00% -
Per Share
30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 120.84 62.51 74.10 64.12 81.41 0.00 -
EPS 8.85 -2.31 8.73 7.15 4.17 0.00 -
DPS 1.00 0.00 0.85 0.75 0.75 0.00 -
NAPS 0.63 0.55 0.4746 0.40 0.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 200,147
30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 80.53 41.65 49.40 42.76 46.15 0.00 -
EPS 5.90 -1.54 5.82 4.77 2.36 0.00 -
DPS 0.67 0.00 0.57 0.50 0.43 0.00 -
NAPS 0.4199 0.3665 0.3164 0.2668 0.1871 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/09/13 28/09/12 30/12/10 31/12/09 31/12/08 - -
Price 0.69 0.60 0.43 0.44 0.38 0.00 -
P/RPS 0.57 0.96 0.58 0.69 0.47 0.00 -
P/EPS 7.80 -25.97 4.93 6.15 9.11 0.00 -
EY 12.83 -3.85 20.30 16.25 10.97 0.00 -
DY 1.45 0.00 1.98 1.70 1.97 0.00 -
P/NAPS 1.10 1.09 0.91 1.10 1.15 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 29/11/13 29/11/12 28/02/11 24/02/10 18/02/09 - -
Price 0.60 0.57 0.42 0.46 0.40 0.00 -
P/RPS 0.50 0.91 0.57 0.72 0.49 0.00 -
P/EPS 6.78 -24.68 4.81 6.43 9.59 0.00 -
EY 14.75 -4.05 20.79 15.54 10.43 0.00 -
DY 1.67 0.00 2.02 1.63 1.87 0.00 -
P/NAPS 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