[TEOSENG] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 33.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 171,048 169,178 165,856 181,352 184,610 186,034 175,528 -1.70%
PBT 23,110 24,498 26,288 14,418 12,336 12,182 10,980 64.01%
Tax -4,037 -4,054 -6,004 -1,800 -2,880 -2,724 -3,152 17.88%
NP 19,073 20,444 20,284 12,618 9,456 9,458 7,828 80.77%
-
NP to SH 19,073 20,444 20,284 12,618 9,456 9,458 7,828 80.77%
-
Tax Rate 17.47% 16.55% 22.84% 12.48% 23.35% 22.36% 28.71% -
Total Cost 151,974 148,734 145,572 168,734 175,154 176,576 167,700 -6.33%
-
Net Worth 80,027 80,015 73,868 62,113 56,123 46,805 43,668 49.59%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,000 3,000 - 2,839 1,700 2,420 - -
Div Payout % 10.49% 14.68% - 22.50% 17.99% 25.60% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 80,027 80,015 73,868 62,113 56,123 46,805 43,668 49.59%
NOSH 200,069 200,039 199,645 177,468 170,071 161,399 161,735 15.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.15% 12.08% 12.23% 6.96% 5.12% 5.08% 4.46% -
ROE 23.83% 25.55% 27.46% 20.31% 16.85% 20.21% 17.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 85.49 84.57 83.08 102.19 108.55 115.26 108.53 -14.67%
EPS 9.53 10.22 10.16 7.11 5.56 5.86 4.84 56.90%
DPS 1.00 1.50 0.00 1.60 1.00 1.50 0.00 -
NAPS 0.40 0.40 0.37 0.35 0.33 0.29 0.27 29.86%
Adjusted Per Share Value based on latest NOSH - 200,217
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.01 56.39 55.28 60.45 61.54 62.01 58.51 -1.71%
EPS 6.36 6.81 6.76 4.21 3.15 3.15 2.61 80.78%
DPS 0.67 1.00 0.00 0.95 0.57 0.81 0.00 -
NAPS 0.2668 0.2667 0.2462 0.207 0.1871 0.156 0.1456 49.57%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 - - -
Price 0.44 0.47 0.41 0.45 0.38 0.00 0.00 -
P/RPS 0.51 0.56 0.49 0.44 0.35 0.00 0.00 -
P/EPS 4.62 4.60 4.04 6.33 6.83 0.00 0.00 -
EY 21.67 21.74 24.78 15.80 14.63 0.00 0.00 -
DY 2.27 3.19 0.00 3.56 2.63 0.00 0.00 -
P/NAPS 1.10 1.18 1.11 1.29 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 19/08/09 27/05/09 18/02/09 25/11/08 24/10/08 -
Price 0.46 0.44 0.47 0.50 0.40 0.37 0.00 -
P/RPS 0.54 0.52 0.57 0.49 0.37 0.32 0.00 -
P/EPS 4.83 4.31 4.63 7.03 7.19 6.31 0.00 -
EY 20.72 23.23 21.62 14.22 13.90 15.84 0.00 -
DY 2.17 3.41 0.00 3.20 2.50 4.05 0.00 -
P/NAPS 1.15 1.10 1.27 1.43 1.21 1.28 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