[TEOSENG] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -123.63%
YoY- -156.36%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Revenue 305,671 272,475 241,604 124,958 148,192 128,286 138,458 12.44%
PBT 44,720 44,349 22,558 -3,891 22,421 17,333 9,252 26.28%
Tax -7,883 -13,444 -5,043 -795 -4,962 -3,028 -2,160 21.13%
NP 36,837 30,905 17,515 -4,686 17,459 14,305 7,092 27.64%
-
NP to SH 36,732 30,647 17,695 -4,618 17,459 14,305 7,092 27.58%
-
Tax Rate 17.63% 30.31% 22.36% - 22.13% 17.47% 23.35% -
Total Cost 268,834 241,570 224,089 129,644 130,733 113,981 131,366 11.19%
-
Net Worth 193,817 150,034 125,964 109,952 94,914 80,027 56,123 20.15%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Div 7,232 20,004 1,999 - 1,699 1,500 1,275 29.31%
Div Payout % 19.69% 65.27% 11.30% - 9.74% 10.49% 17.99% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 193,817 150,034 125,964 109,952 94,914 80,027 56,123 20.15%
NOSH 300,001 200,045 199,943 199,913 199,988 200,069 170,071 8.77%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.05% 11.34% 7.25% -3.75% 11.78% 11.15% 5.12% -
ROE 18.95% 20.43% 14.05% -4.20% 18.39% 17.88% 12.64% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 105.67 136.21 120.84 62.51 74.10 64.12 81.41 3.93%
EPS 12.70 15.32 8.85 -2.31 8.73 7.15 4.17 17.93%
DPS 2.50 10.00 1.00 0.00 0.85 0.75 0.75 19.52%
NAPS 0.67 0.75 0.63 0.55 0.4746 0.40 0.33 11.06%
Adjusted Per Share Value based on latest NOSH - 199,453
30/09/15 30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 101.89 90.82 80.53 41.65 49.40 42.76 46.15 12.44%
EPS 12.24 10.22 5.90 -1.54 5.82 4.77 2.36 27.61%
DPS 2.41 6.67 0.67 0.00 0.57 0.50 0.43 29.08%
NAPS 0.646 0.5001 0.4199 0.3665 0.3164 0.2668 0.1871 20.14%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/12/10 31/12/09 31/12/08 -
Price 1.52 2.33 0.69 0.60 0.43 0.44 0.38 -
P/RPS 1.44 1.71 0.57 0.96 0.58 0.69 0.47 18.04%
P/EPS 11.97 15.21 7.80 -25.97 4.93 6.15 9.11 4.12%
EY 8.35 6.58 12.83 -3.85 20.30 16.25 10.97 -3.96%
DY 1.64 4.29 1.45 0.00 1.98 1.70 1.97 -2.67%
P/NAPS 2.27 3.11 1.10 1.09 0.91 1.10 1.15 10.59%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Date 16/11/15 11/11/14 29/11/13 29/11/12 28/02/11 24/02/10 18/02/09 -
Price 1.61 2.43 0.60 0.57 0.42 0.46 0.40 -
P/RPS 1.52 1.78 0.50 0.91 0.57 0.72 0.49 18.25%
P/EPS 12.68 15.86 6.78 -24.68 4.81 6.43 9.59 4.22%
EY 7.89 6.30 14.75 -4.05 20.79 15.54 10.43 -4.04%
DY 1.55 4.12 1.67 0.00 2.02 1.63 1.87 -2.74%
P/NAPS 2.40 3.24 0.95 1.04 0.88 1.15 1.21 10.67%

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