[TEOSENG] QoQ 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- -20.72%
YoY- 72.79%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 49,552 43,718 39,675 43,697 43,125 41,464 42,894 10.08%
PBT 8,431 5,287 1,419 5,083 5,677 6,572 5,166 38.57%
Tax -1,492 -1,099 -567 -1,000 -527 -1,501 360 -
NP 6,939 4,188 852 4,083 5,150 5,071 5,526 16.37%
-
NP to SH 6,939 4,188 852 4,083 5,150 5,071 5,526 16.37%
-
Tax Rate 17.70% 20.79% 39.96% 19.67% 9.28% 22.84% -6.97% -
Total Cost 42,613 39,530 38,823 39,614 37,975 36,393 37,368 9.14%
-
Net Worth 90,286 85,222 79,162 80,058 79,844 73,868 70,076 18.38%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,699 - 1,682 - 1,497 - 1,701 -0.07%
Div Payout % 24.50% - 197.44% - 29.07% - 30.80% -
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 90,286 85,222 79,162 80,058 79,844 73,868 70,076 18.38%
NOSH 199,971 200,382 197,906 200,147 199,612 199,645 200,217 -0.08%
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 14.00% 9.58% 2.15% 9.34% 11.94% 12.23% 12.88% -
ROE 7.69% 4.91% 1.08% 5.10% 6.45% 6.86% 7.89% -
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 24.78 21.82 20.05 21.83 21.60 20.77 21.42 10.19%
EPS 3.47 2.09 0.43 2.04 2.58 2.54 2.76 16.47%
DPS 0.85 0.00 0.85 0.00 0.75 0.00 0.85 0.00%
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 16.52 14.57 13.22 14.57 14.37 13.82 14.30 10.08%
EPS 2.31 1.40 0.28 1.36 1.72 1.69 1.84 16.35%
DPS 0.57 0.00 0.56 0.00 0.50 0.00 0.57 0.00%
NAPS 0.3009 0.2841 0.2639 0.2669 0.2661 0.2462 0.2336 18.36%
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 1.90 2.11 2.29 2.02 2.18 1.97 2.10 -6.44%
P/EPS 13.54 22.01 106.85 21.57 18.22 16.14 16.30 -11.62%
EY 7.38 4.54 0.94 4.64 5.49 6.20 6.13 13.15%
DY 1.81 0.00 1.85 0.00 1.60 0.00 1.89 -2.83%
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 1.82 2.11 2.14 2.11 2.04 2.26 2.33 -15.17%
P/EPS 12.97 22.01 99.88 22.55 17.05 18.50 18.12 -19.96%
EY 7.71 4.54 1.00 4.43 5.86 5.40 5.52 24.92%
DY 1.89 0.00 1.98 0.00 1.70 0.00 1.70 7.31%
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