[TEOSENG] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -79.13%
YoY- -84.58%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 55,642 49,552 43,718 39,675 43,697 43,125 41,464 21.59%
PBT 8,703 8,431 5,287 1,419 5,083 5,677 6,572 20.52%
Tax -2,371 -1,492 -1,099 -567 -1,000 -527 -1,501 35.52%
NP 6,332 6,939 4,188 852 4,083 5,150 5,071 15.91%
-
NP to SH 6,332 6,939 4,188 852 4,083 5,150 5,071 15.91%
-
Tax Rate 27.24% 17.70% 20.79% 39.96% 19.67% 9.28% 22.84% -
Total Cost 49,310 42,613 39,530 38,823 39,614 37,975 36,393 22.37%
-
Net Worth 94,800 90,286 85,222 79,162 80,058 79,844 73,868 18.04%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 1,699 - 1,682 - 1,497 - -
Div Payout % - 24.50% - 197.44% - 29.07% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 94,800 90,286 85,222 79,162 80,058 79,844 73,868 18.04%
NOSH 199,747 199,971 200,382 197,906 200,147 199,612 199,645 0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.38% 14.00% 9.58% 2.15% 9.34% 11.94% 12.23% -
ROE 6.68% 7.69% 4.91% 1.08% 5.10% 6.45% 6.86% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.86 24.78 21.82 20.05 21.83 21.60 20.77 21.56%
EPS 3.17 3.47 2.09 0.43 2.04 2.58 2.54 15.87%
DPS 0.00 0.85 0.00 0.85 0.00 0.75 0.00 -
NAPS 0.4746 0.4515 0.4253 0.40 0.40 0.40 0.37 18.00%
Adjusted Per Share Value based on latest NOSH - 197,906
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.55 16.52 14.57 13.22 14.57 14.37 13.82 21.61%
EPS 2.11 2.31 1.40 0.28 1.36 1.72 1.69 15.90%
DPS 0.00 0.57 0.00 0.56 0.00 0.50 0.00 -
NAPS 0.316 0.3009 0.2841 0.2639 0.2669 0.2661 0.2462 18.05%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.43 0.47 0.46 0.46 0.44 0.47 0.41 -
P/RPS 1.54 1.90 2.11 2.29 2.02 2.18 1.97 -15.10%
P/EPS 13.56 13.54 22.01 106.85 21.57 18.22 16.14 -10.93%
EY 7.37 7.38 4.54 0.94 4.64 5.49 6.20 12.17%
DY 0.00 1.81 0.00 1.85 0.00 1.60 0.00 -
P/NAPS 0.91 1.04 1.08 1.15 1.10 1.18 1.11 -12.37%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 17/08/10 19/05/10 24/02/10 23/11/09 19/08/09 -
Price 0.42 0.45 0.46 0.43 0.46 0.44 0.47 -
P/RPS 1.51 1.82 2.11 2.14 2.11 2.04 2.26 -23.51%
P/EPS 13.25 12.97 22.01 99.88 22.55 17.05 18.50 -19.90%
EY 7.55 7.71 4.54 1.00 4.43 5.86 5.40 24.95%
DY 0.00 1.89 0.00 1.98 0.00 1.70 0.00 -
P/NAPS 0.88 1.00 1.08 1.08 1.15 1.10 1.27 -21.64%

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