[TEOSENG] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -8.75%
YoY- 55.08%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 66,335 61,275 58,578 55,642 49,552 43,718 39,675 40.82%
PBT 4,910 6,366 4,306 8,703 8,431 5,287 1,419 128.59%
Tax -1,491 -1,649 341 -2,371 -1,492 -1,099 -567 90.40%
NP 3,419 4,717 4,647 6,332 6,939 4,188 852 152.31%
-
NP to SH 3,434 4,760 4,647 6,332 6,939 4,188 852 153.04%
-
Tax Rate 30.37% 25.90% -7.92% 27.24% 17.70% 20.79% 39.96% -
Total Cost 62,916 56,558 53,931 49,310 42,613 39,530 38,823 37.92%
-
Net Worth 105,016 103,999 100,174 94,800 90,286 85,222 79,162 20.71%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 2,804 - 1,699 - 1,682 -
Div Payout % - - 60.36% - 24.50% - 197.44% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 105,016 103,999 100,174 94,800 90,286 85,222 79,162 20.71%
NOSH 199,651 199,999 200,349 199,747 199,971 200,382 197,906 0.58%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.15% 7.70% 7.93% 11.38% 14.00% 9.58% 2.15% -
ROE 3.27% 4.58% 4.64% 6.68% 7.69% 4.91% 1.08% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.23 30.64 29.24 27.86 24.78 21.82 20.05 40.00%
EPS 1.72 2.38 2.32 3.17 3.47 2.09 0.43 151.77%
DPS 0.00 0.00 1.40 0.00 0.85 0.00 0.85 -
NAPS 0.526 0.52 0.50 0.4746 0.4515 0.4253 0.40 20.00%
Adjusted Per Share Value based on latest NOSH - 199,747
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.06 10.21 9.76 9.27 8.26 7.29 6.61 40.89%
EPS 0.57 0.79 0.77 1.06 1.16 0.70 0.14 154.75%
DPS 0.00 0.00 0.47 0.00 0.28 0.00 0.28 -
NAPS 0.175 0.1733 0.167 0.158 0.1505 0.142 0.1319 20.72%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.47 0.47 0.44 0.43 0.47 0.46 0.46 -
P/RPS 0.00 1.53 1.50 1.54 1.90 2.11 2.29 -
P/EPS 0.00 19.75 18.97 13.56 13.54 22.01 106.85 -
EY 0.00 5.06 5.27 7.37 7.38 4.54 0.94 -
DY 0.00 0.00 3.18 0.00 1.81 0.00 1.85 -
P/NAPS 0.00 0.90 0.88 0.91 1.04 1.08 1.15 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 30/05/11 28/02/11 26/11/10 17/08/10 19/05/10 -
Price 0.53 0.48 0.465 0.42 0.45 0.46 0.43 -
P/RPS 0.00 1.57 1.59 1.51 1.82 2.11 2.14 -
P/EPS 0.00 20.17 20.05 13.25 12.97 22.01 99.88 -
EY 0.00 4.96 4.99 7.55 7.71 4.54 1.00 -
DY 0.00 0.00 3.01 0.00 1.89 0.00 1.98 -
P/NAPS 0.00 0.92 0.93 0.88 1.00 1.08 1.08 -

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