[TEOSENG] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -111.96%
YoY- -143.38%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
Revenue 203,199 176,814 161,316 60,666 93,270 84,589 93,017 12.27%
PBT 32,634 26,955 13,446 -1,561 13,718 12,249 6,091 28.22%
Tax -7,769 -6,851 -2,730 -497 -2,591 -2,027 -1,362 29.42%
NP 24,865 20,104 10,716 -2,058 11,127 10,222 4,729 27.87%
-
NP to SH 24,760 19,888 10,800 -2,065 11,127 10,222 4,729 27.79%
-
Tax Rate 23.81% 25.42% 20.30% - 18.89% 16.55% 22.36% -
Total Cost 178,334 156,710 150,600 62,724 82,143 74,367 88,288 10.97%
-
Net Worth 181,719 152,061 122,000 112,271 90,356 80,015 46,805 22.25%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
Div - 10,004 1,999 - 1,701 1,500 1,210 -
Div Payout % - 50.30% 18.52% - 15.29% 14.68% 25.60% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 181,719 152,061 122,000 112,271 90,356 80,015 46,805 22.25%
NOSH 300,001 200,080 199,999 200,485 200,125 200,039 161,399 9.61%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.24% 11.37% 6.64% -3.39% 11.93% 12.08% 5.08% -
ROE 13.63% 13.08% 8.85% -1.84% 12.31% 12.78% 10.10% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
RPS 71.56 88.37 80.66 30.26 46.61 42.29 57.63 3.25%
EPS 8.72 9.94 5.40 -1.03 5.56 5.11 2.93 17.53%
DPS 0.00 5.00 1.00 0.00 0.85 0.75 0.75 -
NAPS 0.64 0.76 0.61 0.56 0.4515 0.40 0.29 12.44%
Adjusted Per Share Value based on latest NOSH - 200,485
30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
RPS 33.87 29.47 26.89 10.11 15.54 14.10 15.50 12.27%
EPS 4.13 3.31 1.80 -0.34 1.85 1.70 0.79 27.76%
DPS 0.00 1.67 0.33 0.00 0.28 0.25 0.20 -
NAPS 0.3029 0.2534 0.2033 0.1871 0.1506 0.1334 0.078 22.25%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/09/10 30/09/09 - -
Price 1.50 1.00 0.58 0.64 0.47 0.47 0.00 -
P/RPS 2.10 1.13 0.72 0.00 1.01 1.11 0.00 -
P/EPS 17.20 10.06 10.74 0.00 8.45 9.20 0.00 -
EY 5.81 9.94 9.31 0.00 11.83 10.87 0.00 -
DY 0.00 5.00 1.72 0.00 1.81 1.60 0.00 -
P/NAPS 2.34 1.32 0.95 0.00 1.04 1.18 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
Date 04/08/15 22/08/14 27/08/13 27/08/12 26/11/10 23/11/09 25/11/08 -
Price 1.59 1.70 0.70 0.62 0.45 0.44 0.37 -
P/RPS 2.22 1.92 0.87 0.00 0.97 1.04 0.64 20.23%
P/EPS 18.23 17.10 12.96 0.00 8.09 8.61 12.63 5.58%
EY 5.48 5.85 7.71 0.00 12.36 11.61 7.92 -5.30%
DY 0.00 2.94 1.43 0.00 1.89 1.70 2.03 -
P/NAPS 2.48 2.24 1.15 0.00 1.00 1.10 1.28 10.29%

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