[TEOSENG] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -20.53%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 197,589 186,540 172,712 167,961 171,048 169,178 165,856 12.34%
PBT 29,894 27,436 21,148 18,752 23,110 24,498 26,288 8.92%
Tax -6,616 -5,182 -4,396 -3,595 -4,037 -4,054 -6,004 6.66%
NP 23,278 22,254 16,752 15,157 19,073 20,444 20,284 9.58%
-
NP to SH 23,278 22,254 16,752 15,157 19,073 20,444 20,284 9.58%
-
Tax Rate 22.13% 18.89% 20.79% 19.17% 17.47% 16.55% 22.84% -
Total Cost 174,310 164,286 155,960 152,804 151,974 148,734 145,572 12.72%
-
Net Worth 94,914 90,356 85,222 79,978 80,027 80,015 73,868 18.13%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,266 3,402 - 3,199 2,000 3,000 - -
Div Payout % 9.74% 15.29% - 21.11% 10.49% 14.68% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 94,914 90,356 85,222 79,978 80,027 80,015 73,868 18.13%
NOSH 199,988 200,125 200,382 199,947 200,069 200,039 199,645 0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.78% 11.93% 9.70% 9.02% 11.15% 12.08% 12.23% -
ROE 24.53% 24.63% 19.66% 18.95% 23.83% 25.55% 27.46% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 98.80 93.21 86.19 84.00 85.49 84.57 83.08 12.21%
EPS 11.64 11.12 8.36 7.58 9.53 10.22 10.16 9.46%
DPS 1.13 1.70 0.00 1.60 1.00 1.50 0.00 -
NAPS 0.4746 0.4515 0.4253 0.40 0.40 0.40 0.37 18.00%
Adjusted Per Share Value based on latest NOSH - 197,906
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 65.86 62.18 57.57 55.99 57.01 56.39 55.28 12.34%
EPS 7.76 7.42 5.58 5.05 6.36 6.81 6.76 9.60%
DPS 0.76 1.13 0.00 1.07 0.67 1.00 0.00 -
NAPS 0.3164 0.3012 0.2841 0.2666 0.2668 0.2667 0.2462 18.15%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.43 0.47 0.46 0.46 0.44 0.47 0.41 -
P/RPS 0.44 0.50 0.53 0.55 0.51 0.56 0.49 -6.90%
P/EPS 3.69 4.23 5.50 6.07 4.62 4.60 4.04 -5.84%
EY 27.07 23.66 18.17 16.48 21.67 21.74 24.78 6.05%
DY 2.64 3.62 0.00 3.48 2.27 3.19 0.00 -
P/NAPS 0.91 1.04 1.08 1.15 1.10 1.18 1.11 -12.37%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 17/08/10 19/05/10 24/02/10 23/11/09 19/08/09 -
Price 0.42 0.45 0.46 0.43 0.46 0.44 0.47 -
P/RPS 0.43 0.48 0.53 0.51 0.54 0.52 0.57 -17.08%
P/EPS 3.61 4.05 5.50 5.67 4.83 4.31 4.63 -15.24%
EY 27.71 24.71 18.17 17.63 20.72 23.23 21.62 17.93%
DY 2.70 3.78 0.00 3.72 2.17 3.41 0.00 -
P/NAPS 0.88 1.00 1.08 1.08 1.15 1.10 1.27 -21.64%

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