[TEOSENG] QoQ Annualized Quarter 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?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 181,352 184,610 186,034 175,528 0 0 0 -
PBT 14,418 12,336 12,182 10,980 0 0 0 -
Tax -1,800 -2,880 -2,724 -3,152 0 0 0 -
NP 12,618 9,456 9,458 7,828 0 0 0 -
-
NP to SH 12,618 9,456 9,458 7,828 0 0 0 -
-
Tax Rate 12.48% 23.35% 22.36% 28.71% - - - -
Total Cost 168,734 175,154 176,576 167,700 0 0 0 -
-
Net Worth 62,113 56,123 46,805 43,668 0 0 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,839 1,700 2,420 - - - - -
Div Payout % 22.50% 17.99% 25.60% - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 62,113 56,123 46,805 43,668 0 0 0 -
NOSH 177,468 170,071 161,399 161,735 0 0 0 -
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.96% 5.12% 5.08% 4.46% 0.00% 0.00% 0.00% -
ROE 20.31% 16.85% 20.21% 17.93% 0.00% 0.00% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 102.19 108.55 115.26 108.53 0.00 0.00 0.00 -
EPS 7.11 5.56 5.86 4.84 0.00 0.00 0.00 -
DPS 1.60 1.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.29 0.27 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 161,735
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 60.45 61.54 62.01 58.51 0.00 0.00 0.00 -
EPS 4.21 3.15 3.15 2.61 0.00 0.00 0.00 -
DPS 0.95 0.57 0.81 0.00 0.00 0.00 0.00 -
NAPS 0.207 0.1871 0.156 0.1456 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 - - - - - -
Price 0.45 0.38 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.44 0.35 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.33 6.83 0.00 0.00 0.00 0.00 0.00 -
EY 15.80 14.63 0.00 0.00 0.00 0.00 0.00 -
DY 3.56 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.15 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 18/02/09 25/11/08 24/10/08 - - - -
Price 0.50 0.40 0.37 0.00 0.00 0.00 0.00 -
P/RPS 0.49 0.37 0.32 0.00 0.00 0.00 0.00 -
P/EPS 7.03 7.19 6.31 0.00 0.00 0.00 0.00 -
EY 14.22 13.90 15.84 0.00 0.00 0.00 0.00 -
DY 3.20 2.50 4.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.21 1.28 0.00 0.00 0.00 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