[TEOSENG] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -15.65%
YoY- -21.91%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Revenue 451,800 348,164 316,344 267,288 172,712 165,856 175,528 15.02%
PBT 95,536 54,212 22,204 24,521 21,148 26,288 10,980 37.76%
Tax -25,068 -12,572 -4,572 -7,384 -4,396 -6,004 -3,152 35.93%
NP 70,468 41,640 17,632 17,137 16,752 20,284 7,828 38.45%
-
NP to SH 69,960 41,084 17,696 17,262 16,752 20,284 7,828 38.30%
-
Tax Rate 26.24% 23.19% 20.59% 30.11% 20.79% 22.84% 28.71% -
Total Cost 381,332 306,524 298,712 250,151 155,960 145,572 167,700 12.93%
-
Net Worth 158,026 141,875 116,104 114,013 85,222 73,868 43,668 20.97%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Div 62,139 - - 3,500 - - - -
Div Payout % 88.82% - - 20.28% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 158,026 141,875 116,104 114,013 85,222 73,868 43,668 20.97%
NOSH 267,840 199,824 200,180 200,023 200,382 199,645 161,735 7.75%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.60% 11.96% 5.57% 6.41% 9.70% 12.23% 4.46% -
ROE 44.27% 28.96% 15.24% 15.14% 19.66% 27.46% 17.93% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
RPS 168.68 174.23 158.03 133.63 86.19 83.08 108.53 6.74%
EPS 26.12 20.56 8.84 8.63 8.36 10.16 4.84 28.35%
DPS 23.20 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.59 0.71 0.58 0.57 0.4253 0.37 0.27 12.27%
Adjusted Per Share Value based on latest NOSH - 199,375
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
RPS 150.60 116.05 105.45 89.09 57.57 55.28 58.51 15.02%
EPS 23.32 13.69 5.90 5.75 5.58 6.76 2.61 38.30%
DPS 20.71 0.00 0.00 1.17 0.00 0.00 0.00 -
NAPS 0.5267 0.4729 0.387 0.38 0.2841 0.2462 0.1456 20.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 30/06/10 30/06/09 - -
Price 2.12 0.70 0.58 0.60 0.46 0.41 0.00 -
P/RPS 1.26 0.40 0.37 0.00 0.53 0.49 0.00 -
P/EPS 8.12 3.40 6.56 0.00 5.50 4.04 0.00 -
EY 12.32 29.37 15.24 0.00 18.17 24.78 0.00 -
DY 10.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 0.99 1.00 0.00 1.08 1.11 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Date 18/05/15 26/05/14 27/05/13 29/05/12 17/08/10 19/08/09 24/10/08 -
Price 1.87 0.65 0.60 0.65 0.46 0.47 0.00 -
P/RPS 1.11 0.37 0.38 0.00 0.53 0.57 0.00 -
P/EPS 7.16 3.16 6.79 0.00 5.50 4.63 0.00 -
EY 13.97 31.63 14.73 0.00 18.17 21.62 0.00 -
DY 12.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 0.92 1.03 0.00 1.08 1.27 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