[TEOSENG] YoY Annualized 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- 60.75%
YoY- 159.12%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 267,288 245,100 172,712 165,856 175,528 0 -
PBT 24,521 25,464 21,148 26,288 10,980 0 -
Tax -7,384 -6,596 -4,396 -6,004 -3,152 0 -
NP 17,137 18,868 16,752 20,284 7,828 0 -
-
NP to SH 17,262 19,040 16,752 20,284 7,828 0 -
-
Tax Rate 30.11% 25.90% 20.79% 22.84% 28.71% - -
Total Cost 250,151 226,232 155,960 145,572 167,700 0 -
-
Net Worth 114,013 103,999 85,222 73,868 43,668 0 -
Dividend
31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,500 - - - - - -
Div Payout % 20.28% - - - - - -
Equity
31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 114,013 103,999 85,222 73,868 43,668 0 -
NOSH 200,023 199,999 200,382 199,645 161,735 0 -
Ratio Analysis
31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.41% 7.70% 9.70% 12.23% 4.46% 0.00% -
ROE 15.14% 18.31% 19.66% 27.46% 17.93% 0.00% -
Per Share
31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 133.63 122.55 86.19 83.08 108.53 0.00 -
EPS 8.63 9.52 8.36 10.16 4.84 0.00 -
DPS 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.52 0.4253 0.37 0.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 199,645
31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 89.09 81.70 57.57 55.28 58.51 0.00 -
EPS 5.75 6.35 5.58 6.76 2.61 0.00 -
DPS 1.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.3467 0.2841 0.2462 0.1456 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/03/12 30/06/11 30/06/10 30/06/09 - - -
Price 0.60 0.47 0.46 0.41 0.00 0.00 -
P/RPS 0.00 0.38 0.53 0.49 0.00 0.00 -
P/EPS 0.00 4.94 5.50 4.04 0.00 0.00 -
EY 0.00 20.26 18.17 24.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.90 1.08 1.11 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/05/12 24/08/11 17/08/10 19/08/09 24/10/08 - -
Price 0.65 0.48 0.46 0.47 0.00 0.00 -
P/RPS 0.00 0.39 0.53 0.57 0.00 0.00 -
P/EPS 0.00 5.04 5.50 4.63 0.00 0.00 -
EY 0.00 19.83 18.17 21.62 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 1.08 1.27 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