[TEOSENG] QoQ 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- -8.23%
YoY- 159.12%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
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 39,675 43,697 43,125 41,464 42,894 45,441 49,135 -13.29%
PBT 1,419 5,083 5,677 6,572 5,166 3,161 3,346 -43.58%
Tax -567 -1,000 -527 -1,501 360 -798 -574 -0.81%
NP 852 4,083 5,150 5,071 5,526 2,363 2,772 -54.48%
-
NP to SH 852 4,083 5,150 5,071 5,526 2,363 2,772 -54.48%
-
Tax Rate 39.96% 19.67% 9.28% 22.84% -6.97% 25.25% 17.15% -
Total Cost 38,823 39,614 37,975 36,393 37,368 43,078 46,363 -11.16%
-
Net Worth 79,162 80,058 79,844 73,868 70,076 61,888 46,737 42.13%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 1,682 - 1,497 - 1,701 - 1,208 24.71%
Div Payout % 197.44% - 29.07% - 30.80% - 43.60% -
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 79,162 80,058 79,844 73,868 70,076 61,888 46,737 42.13%
NOSH 197,906 200,147 199,612 199,645 200,217 187,539 161,162 14.68%
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 2.15% 9.34% 11.94% 12.23% 12.88% 5.20% 5.64% -
ROE 1.08% 5.10% 6.45% 6.86% 7.89% 3.82% 5.93% -
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 20.05 21.83 21.60 20.77 21.42 24.23 30.49 -24.39%
EPS 0.43 2.04 2.58 2.54 2.76 1.26 1.72 -60.34%
DPS 0.85 0.00 0.75 0.00 0.85 0.00 0.75 8.71%
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 13.22 14.57 14.37 13.82 14.30 15.15 16.38 -13.32%
EPS 0.28 1.36 1.72 1.69 1.84 0.79 0.92 -54.78%
DPS 0.56 0.00 0.50 0.00 0.57 0.00 0.40 25.17%
NAPS 0.2639 0.2669 0.2661 0.2462 0.2336 0.2063 0.1558 42.14%
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 2.29 2.02 2.18 1.97 2.10 1.57 0.00 -
P/EPS 106.85 21.57 18.22 16.14 16.30 30.16 0.00 -
EY 0.94 4.64 5.49 6.20 6.13 3.32 0.00 -
DY 1.85 0.00 1.60 0.00 1.89 0.00 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 2.14 2.11 2.04 2.26 2.33 1.65 1.21 46.29%
P/EPS 99.88 22.55 17.05 18.50 18.12 31.75 21.51 178.58%
EY 1.00 4.43 5.86 5.40 5.52 3.15 4.65 -64.13%
DY 1.98 0.00 1.70 0.00 1.70 0.00 2.03 -1.65%
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