[TEOSENG] YoY Annualized 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- -20.53%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 330,759 197,535 207,490 167,961 181,352 0 -
PBT 29,961 1,142 26,727 18,752 14,418 0 -
Tax -6,586 -565 -4,621 -3,595 -1,800 0 -
NP 23,375 577 22,106 15,157 12,618 0 -
-
NP to SH 23,424 803 22,106 15,157 12,618 0 -
-
Tax Rate 21.98% 49.47% 17.29% 19.17% 12.48% - -
Total Cost 307,384 196,958 185,384 152,804 168,734 0 -
-
Net Worth 132,022 112,419 99,591 79,978 62,113 0 -
Dividend
31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 5,000 - 4,501 3,199 2,839 - -
Div Payout % 21.35% - 20.36% 21.11% 22.50% - -
Equity
31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 132,022 112,419 99,591 79,978 62,113 0 -
NOSH 200,034 200,749 200,063 199,947 177,468 0 -
Ratio Analysis
31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.07% 0.29% 10.65% 9.02% 6.96% 0.00% -
ROE 17.74% 0.71% 22.20% 18.95% 20.31% 0.00% -
Per Share
31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 165.35 98.40 103.71 84.00 102.19 0.00 -
EPS 11.71 0.40 11.05 7.58 7.11 0.00 -
DPS 2.50 0.00 2.25 1.60 1.60 0.00 -
NAPS 0.66 0.56 0.4978 0.40 0.35 0.00 -
Adjusted Per Share Value based on latest NOSH - 197,906
31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 110.25 65.84 69.16 55.99 60.45 0.00 -
EPS 7.81 0.27 7.37 5.05 4.21 0.00 -
DPS 1.67 0.00 1.50 1.07 0.95 0.00 -
NAPS 0.4401 0.3747 0.332 0.2666 0.207 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 - -
Price 0.63 0.53 0.44 0.46 0.45 0.00 -
P/RPS 0.38 0.54 0.42 0.55 0.44 0.00 -
P/EPS 5.38 132.50 3.98 6.07 6.33 0.00 -
EY 18.59 0.75 25.11 16.48 15.80 0.00 -
DY 3.97 0.00 5.11 3.48 3.56 0.00 -
P/NAPS 0.95 0.95 0.88 1.15 1.29 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 24/02/14 26/02/13 30/05/11 19/05/10 27/05/09 - -
Price 0.66 0.48 0.465 0.43 0.50 0.00 -
P/RPS 0.40 0.49 0.45 0.51 0.49 0.00 -
P/EPS 5.64 120.00 4.21 5.67 7.03 0.00 -
EY 17.74 0.83 23.76 17.63 14.22 0.00 -
DY 3.79 0.00 4.84 3.72 3.20 0.00 -
P/NAPS 1.00 0.86 0.93 1.08 1.43 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