[TEOSENG] QoQ TTM 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- 24.68%
YoY- 703.88%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 167,961 171,170 172,914 178,924 181,342 138,458 93,017 48.33%
PBT 18,751 22,498 20,576 18,245 14,418 9,252 6,091 111.76%
Tax -3,595 -2,668 -2,466 -2,513 -1,800 -2,160 -1,362 91.10%
NP 15,156 19,830 18,110 15,732 12,618 7,092 4,729 117.52%
-
NP to SH 15,156 19,830 18,110 15,732 12,618 7,092 4,729 117.52%
-
Tax Rate 19.17% 11.86% 11.98% 13.77% 12.48% 23.35% 22.36% -
Total Cost 152,805 151,340 154,804 163,192 168,724 131,366 88,288 44.20%
-
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 3,179 3,198 3,198 2,910 2,910 1,208 1,208 90.72%
Div Payout % 20.98% 16.13% 17.66% 18.50% 23.07% 17.04% 25.56% -
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 9.02% 11.58% 10.47% 8.79% 6.96% 5.12% 5.08% -
ROE 19.15% 24.77% 22.68% 21.30% 18.01% 11.46% 10.12% -
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 84.87 85.52 86.62 89.62 90.57 73.83 57.72 29.33%
EPS 7.66 9.91 9.07 7.88 6.30 3.78 2.93 89.88%
DPS 1.60 1.60 1.60 1.46 1.45 0.64 0.75 65.79%
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 55.99 57.06 57.64 59.64 60.45 46.15 31.00 48.36%
EPS 5.05 6.61 6.04 5.24 4.21 2.36 1.58 117.13%
DPS 1.06 1.07 1.07 0.97 0.97 0.40 0.40 91.61%
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 0.54 0.51 0.54 0.46 0.50 0.51 0.00 -
P/EPS 6.01 4.44 5.18 5.20 7.14 10.05 0.00 -
EY 16.65 22.52 19.30 19.22 14.00 9.95 0.00 -
DY 3.48 3.64 3.41 3.56 3.23 1.70 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 - - -
Price 0.43 0.46 0.44 0.47 0.50 0.00 0.00 -
P/RPS 0.51 0.54 0.51 0.52 0.55 0.00 0.00 -
P/EPS 5.61 4.64 4.85 5.96 7.93 0.00 0.00 -
EY 17.81 21.54 20.62 16.77 12.60 0.00 0.00 -
DY 3.72 3.48 3.64 3.10 2.91 0.00 0.00 -
P/NAPS 1.08 1.15 1.10 1.27 1.43 0.00 0.00 -

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