[TEOSENG] YoY TTM Result on 30-Jun-2008 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
24-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 225,047 170,215 178,924 43,882 72.44%
PBT 27,806 17,466 18,245 2,745 116.37%
Tax -5,171 -3,193 -2,513 -788 87.21%
NP 22,635 14,273 15,732 1,957 126.14%
-
NP to SH 22,678 14,273 15,732 1,957 126.29%
-
Tax Rate 18.60% 18.28% 13.77% 28.71% -
Total Cost 202,412 155,942 163,192 41,925 69.01%
-
Net Worth 103,999 85,222 73,868 43,668 33.54%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,504 3,179 2,910 - -
Div Payout % 19.86% 22.27% 18.50% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 103,999 85,222 73,868 43,668 33.54%
NOSH 199,999 200,382 199,645 161,735 7.33%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.06% 8.39% 8.79% 4.46% -
ROE 21.81% 16.75% 21.30% 4.48% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 112.52 84.94 89.62 27.13 60.66%
EPS 11.34 7.12 7.88 1.21 110.83%
DPS 2.25 1.60 1.46 0.00 -
NAPS 0.52 0.4253 0.37 0.27 24.41%
Adjusted Per Share Value based on latest NOSH - 161,735
30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 37.51 28.37 29.82 7.31 72.48%
EPS 3.78 2.38 2.62 0.33 125.42%
DPS 0.75 0.53 0.49 0.00 -
NAPS 0.1733 0.142 0.1231 0.0728 33.52%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/11 30/06/10 30/06/09 - -
Price 0.47 0.46 0.41 0.00 -
P/RPS 0.42 0.54 0.46 0.00 -
P/EPS 4.14 6.46 5.20 0.00 -
EY 24.13 15.48 19.22 0.00 -
DY 4.79 3.48 3.56 0.00 -
P/NAPS 0.90 1.08 1.11 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/08/11 17/08/10 19/08/09 - -
Price 0.48 0.46 0.47 0.00 -
P/RPS 0.43 0.54 0.52 0.00 -
P/EPS 4.23 6.46 5.96 0.00 -
EY 23.62 15.48 16.77 0.00 -
DY 4.69 3.48 3.10 0.00 -
P/NAPS 0.92 1.08 1.27 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