[TEOSENG] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 60.75%
YoY- 159.12%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 167,961 171,048 169,178 165,856 181,352 184,610 186,034 -6.59%
PBT 18,752 23,110 24,498 26,288 14,418 12,336 12,182 33.35%
Tax -3,595 -4,037 -4,054 -6,004 -1,800 -2,880 -2,724 20.33%
NP 15,157 19,073 20,444 20,284 12,618 9,456 9,458 36.98%
-
NP to SH 15,157 19,073 20,444 20,284 12,618 9,456 9,458 36.98%
-
Tax Rate 19.17% 17.47% 16.55% 22.84% 12.48% 23.35% 22.36% -
Total Cost 152,804 151,974 148,734 145,572 168,734 175,154 176,576 -9.19%
-
Net Worth 79,978 80,027 80,015 73,868 62,113 56,123 46,805 42.97%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,199 2,000 3,000 - 2,839 1,700 2,420 20.46%
Div Payout % 21.11% 10.49% 14.68% - 22.50% 17.99% 25.60% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 79,978 80,027 80,015 73,868 62,113 56,123 46,805 42.97%
NOSH 199,947 200,069 200,039 199,645 177,468 170,071 161,399 15.36%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.02% 11.15% 12.08% 12.23% 6.96% 5.12% 5.08% -
ROE 18.95% 23.83% 25.55% 27.46% 20.31% 16.85% 20.21% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 84.00 85.49 84.57 83.08 102.19 108.55 115.26 -19.03%
EPS 7.58 9.53 10.22 10.16 7.11 5.56 5.86 18.73%
DPS 1.60 1.00 1.50 0.00 1.60 1.00 1.50 4.40%
NAPS 0.40 0.40 0.40 0.37 0.35 0.33 0.29 23.93%
Adjusted Per Share Value based on latest NOSH - 199,645
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 55.99 57.01 56.39 55.28 60.45 61.54 62.01 -6.58%
EPS 5.05 6.36 6.81 6.76 4.21 3.15 3.15 37.01%
DPS 1.07 0.67 1.00 0.00 0.95 0.57 0.81 20.41%
NAPS 0.2666 0.2668 0.2667 0.2462 0.207 0.1871 0.156 42.98%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 - -
Price 0.46 0.44 0.47 0.41 0.45 0.38 0.00 -
P/RPS 0.55 0.51 0.56 0.49 0.44 0.35 0.00 -
P/EPS 6.07 4.62 4.60 4.04 6.33 6.83 0.00 -
EY 16.48 21.67 21.74 24.78 15.80 14.63 0.00 -
DY 3.48 2.27 3.19 0.00 3.56 2.63 0.00 -
P/NAPS 1.15 1.10 1.18 1.11 1.29 1.15 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 23/11/09 19/08/09 27/05/09 18/02/09 25/11/08 -
Price 0.43 0.46 0.44 0.47 0.50 0.40 0.37 -
P/RPS 0.51 0.54 0.52 0.57 0.49 0.37 0.32 36.48%
P/EPS 5.67 4.83 4.31 4.63 7.03 7.19 6.31 -6.88%
EY 17.63 20.72 23.23 21.62 14.22 13.90 15.84 7.40%
DY 3.72 2.17 3.41 0.00 3.20 2.50 4.05 -5.51%
P/NAPS 1.08 1.15 1.10 1.27 1.43 1.21 1.28 -10.71%

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