[TEOSENG] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 15.12%
YoY- 282.96%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
Revenue 298,185 266,679 176,642 172,914 93,017 27.78%
PBT 16,149 16,594 20,220 20,576 6,091 22.78%
Tax -2,798 -6,232 -4,158 -2,466 -1,362 16.36%
NP 13,351 10,362 16,062 18,110 4,729 24.41%
-
NP to SH 13,668 10,437 16,062 18,110 4,729 25.03%
-
Tax Rate 17.33% 37.56% 20.56% 11.98% 22.36% -
Total Cost 284,834 256,317 160,580 154,804 88,288 27.96%
-
Net Worth 121,923 112,271 90,286 79,844 46,737 22.36%
Dividend
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
Div 1,998 3,489 3,381 3,198 1,208 11.17%
Div Payout % 14.62% 33.43% 21.06% 17.66% 25.56% -
Equity
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 121,923 112,271 90,286 79,844 46,737 22.36%
NOSH 199,874 200,485 199,971 199,612 161,162 4.63%
Ratio Analysis
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.48% 3.89% 9.09% 10.47% 5.08% -
ROE 11.21% 9.30% 17.79% 22.68% 10.12% -
Per Share
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
RPS 149.19 133.02 88.33 86.62 57.72 22.12%
EPS 6.84 5.21 8.03 9.07 2.93 19.53%
DPS 1.00 1.75 1.70 1.60 0.75 6.24%
NAPS 0.61 0.56 0.4515 0.40 0.29 16.94%
Adjusted Per Share Value based on latest NOSH - 199,612
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
RPS 49.70 44.45 29.44 28.82 15.50 27.79%
EPS 2.28 1.74 2.68 3.02 0.79 24.99%
DPS 0.33 0.58 0.56 0.53 0.20 11.11%
NAPS 0.2032 0.1871 0.1505 0.1331 0.0779 22.36%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
Date 28/06/13 29/06/12 30/09/10 30/09/09 - -
Price 0.58 0.64 0.47 0.47 0.00 -
P/RPS 0.39 0.48 0.53 0.54 0.00 -
P/EPS 8.48 12.29 5.85 5.18 0.00 -
EY 11.79 8.13 17.09 19.30 0.00 -
DY 1.72 2.73 3.62 3.41 0.00 -
P/NAPS 0.95 1.14 1.04 1.18 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
Date 27/08/13 27/08/12 26/11/10 23/11/09 - -
Price 0.70 0.62 0.45 0.44 0.00 -
P/RPS 0.47 0.47 0.51 0.51 0.00 -
P/EPS 10.24 11.91 5.60 4.85 0.00 -
EY 9.77 8.40 17.85 20.62 0.00 -
DY 1.43 2.82 3.78 3.64 0.00 -
P/NAPS 1.15 1.11 1.00 1.10 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