[TEOSENG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 39.94%
YoY- 101.71%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 93,270 43,178 167,961 128,286 84,589 41,464 181,352 -35.78%
PBT 13,718 5,287 18,752 17,333 12,249 6,572 14,418 -3.26%
Tax -2,591 -1,099 -3,595 -3,028 -2,027 -1,501 -1,800 27.45%
NP 11,127 4,188 15,157 14,305 10,222 5,071 12,618 -8.03%
-
NP to SH 11,127 4,188 15,157 14,305 10,222 5,071 12,618 -8.03%
-
Tax Rate 18.89% 20.79% 19.17% 17.47% 16.55% 22.84% 12.48% -
Total Cost 82,143 38,990 152,804 113,981 74,367 36,393 168,734 -38.08%
-
Net Worth 90,356 85,222 79,978 80,027 80,015 73,868 62,113 28.35%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,701 - 3,199 1,500 1,500 - 2,839 -28.90%
Div Payout % 15.29% - 21.11% 10.49% 14.68% - 22.50% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,356 85,222 79,978 80,027 80,015 73,868 62,113 28.35%
NOSH 200,125 200,382 199,947 200,069 200,039 199,645 177,468 8.33%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.93% 9.70% 9.02% 11.15% 12.08% 12.23% 6.96% -
ROE 12.31% 4.91% 18.95% 17.88% 12.78% 6.86% 20.31% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 46.61 21.55 84.00 64.12 42.29 20.77 102.19 -40.71%
EPS 5.56 2.09 7.58 7.15 5.11 2.54 7.11 -15.10%
DPS 0.85 0.00 1.60 0.75 0.75 0.00 1.60 -34.38%
NAPS 0.4515 0.4253 0.40 0.40 0.40 0.37 0.35 18.48%
Adjusted Per Share Value based on latest NOSH - 200,147
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 31.09 14.39 55.99 42.76 28.20 13.82 60.45 -35.78%
EPS 3.71 1.40 5.05 4.77 3.41 1.69 4.21 -8.07%
DPS 0.57 0.00 1.07 0.50 0.50 0.00 0.95 -28.84%
NAPS 0.3012 0.2841 0.2666 0.2668 0.2667 0.2462 0.207 28.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.47 0.46 0.46 0.44 0.47 0.41 0.45 -
P/RPS 1.01 2.13 0.55 0.69 1.11 1.97 0.44 73.92%
P/EPS 8.45 22.01 6.07 6.15 9.20 16.14 6.33 21.21%
EY 11.83 4.54 16.48 16.25 10.87 6.20 15.80 -17.53%
DY 1.81 0.00 3.48 1.70 1.60 0.00 3.56 -36.27%
P/NAPS 1.04 1.08 1.15 1.10 1.18 1.11 1.29 -13.36%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 17/08/10 19/05/10 24/02/10 23/11/09 19/08/09 27/05/09 -
Price 0.45 0.46 0.43 0.46 0.44 0.47 0.50 -
P/RPS 0.97 2.13 0.51 0.72 1.04 2.26 0.49 57.59%
P/EPS 8.09 22.01 5.67 6.43 8.61 18.50 7.03 9.80%
EY 12.36 4.54 17.63 15.54 11.61 5.40 14.22 -8.91%
DY 1.89 0.00 3.72 1.63 1.70 0.00 3.20 -29.58%
P/NAPS 1.00 1.08 1.08 1.15 1.10 1.27 1.43 -21.19%

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