[TEOSENG] YoY TTM 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- 14.0%
YoY- -7.66%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Revenue 361,630 314,181 264,636 188,587 171,170 138,458 18.16%
PBT 51,752 27,591 9,354 23,840 22,498 9,252 34.90%
Tax -14,987 -4,813 -5,039 -5,529 -2,668 -2,160 40.05%
NP 36,765 22,778 4,315 18,311 19,830 7,092 33.12%
-
NP to SH 36,376 23,116 4,450 18,311 19,830 7,092 32.88%
-
Tax Rate 28.96% 17.44% 53.87% 23.19% 11.86% 23.35% -
Total Cost 324,865 291,403 260,321 170,276 151,340 131,366 17.05%
-
Net Worth 149,986 125,908 109,699 94,800 80,058 61,888 16.64%
Dividend
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Div 23,000 1,998 3,489 3,381 3,198 1,208 66.92%
Div Payout % 63.23% 8.65% 78.41% 18.47% 16.13% 17.04% -
Equity
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 149,986 125,908 109,699 94,800 80,058 61,888 16.64%
NOSH 199,981 199,855 199,453 199,747 200,147 187,539 1.12%
Ratio Analysis
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.17% 7.25% 1.63% 9.71% 11.58% 5.12% -
ROE 24.25% 18.36% 4.06% 19.32% 24.77% 11.46% -
Per Share
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 180.83 157.20 132.68 94.41 85.52 73.83 16.85%
EPS 18.19 11.57 2.23 9.17 9.91 3.78 31.41%
DPS 11.50 1.00 1.75 1.70 1.60 0.64 65.25%
NAPS 0.75 0.63 0.55 0.4746 0.40 0.33 15.34%
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 CAGR
RPS 60.27 52.36 44.10 31.43 28.53 23.08 18.16%
EPS 6.06 3.85 0.74 3.05 3.30 1.18 32.91%
DPS 3.83 0.33 0.58 0.56 0.53 0.20 67.09%
NAPS 0.25 0.2098 0.1828 0.158 0.1334 0.1031 16.65%
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 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 -
P/RPS 1.29 0.44 0.45 0.46 0.51 0.51 17.51%
P/EPS 12.81 5.97 26.89 4.69 4.44 10.05 4.30%
EY 7.81 16.76 3.72 21.32 22.52 9.95 -4.12%
DY 4.94 1.45 2.92 3.95 3.64 1.70 20.38%
P/NAPS 3.11 1.10 1.09 0.91 1.10 1.15 18.88%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Date 11/11/14 29/11/13 29/11/12 28/02/11 24/02/10 - -
Price 2.43 0.60 0.57 0.42 0.46 0.00 -
P/RPS 1.34 0.38 0.43 0.44 0.54 0.00 -
P/EPS 13.36 5.19 25.55 4.58 4.64 0.00 -
EY 7.49 19.28 3.91 21.83 21.54 0.00 -
DY 4.73 1.67 3.07 4.05 3.48 0.00 -
P/NAPS 3.24 0.95 1.04 0.88 1.15 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