[TEOSENG] QoQ Cumulative 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- -59.81%
YoY- 159.12%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 167,961 128,286 84,589 41,464 181,352 138,458 93,017 48.33%
PBT 18,752 17,333 12,249 6,572 14,418 9,252 6,091 111.77%
Tax -3,595 -3,028 -2,027 -1,501 -1,800 -2,160 -1,362 91.10%
NP 15,157 14,305 10,222 5,071 12,618 7,092 4,729 117.53%
-
NP to SH 15,157 14,305 10,222 5,071 12,618 7,092 4,729 117.53%
-
Tax Rate 19.17% 17.47% 16.55% 22.84% 12.48% 23.35% 22.36% -
Total Cost 152,804 113,981 74,367 36,393 168,734 131,366 88,288 44.20%
-
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 1,500 1,500 - 2,839 1,275 1,210 91.31%
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% 17.88% 12.78% 6.86% 20.31% 12.64% 10.10% -
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 64.12 42.29 20.77 102.19 81.41 57.63 28.58%
EPS 7.58 7.15 5.11 2.54 7.11 4.17 2.93 88.56%
DPS 1.60 0.75 0.75 0.00 1.60 0.75 0.75 65.79%
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 42.76 28.20 13.82 60.45 46.15 31.00 48.36%
EPS 5.05 4.77 3.41 1.69 4.21 2.36 1.58 117.13%
DPS 1.07 0.50 0.50 0.00 0.95 0.43 0.40 92.81%
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 0.69 1.11 1.97 0.44 0.47 0.00 -
P/EPS 6.07 6.15 9.20 16.14 6.33 9.11 0.00 -
EY 16.48 16.25 10.87 6.20 15.80 10.97 0.00 -
DY 3.48 1.70 1.60 0.00 3.56 1.97 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 0.72 1.04 2.26 0.49 0.49 0.64 -14.05%
P/EPS 5.67 6.43 8.61 18.50 7.03 9.59 12.63 -41.39%
EY 17.63 15.54 11.61 5.40 14.22 10.43 7.92 70.56%
DY 3.72 1.63 1.70 0.00 3.20 1.87 2.03 49.80%
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