[TEOSENG] YoY Cumulative 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- 12.47%
YoY- -21.91%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Revenue 112,950 87,041 79,086 267,288 43,178 41,464 43,882 15.02%
PBT 23,884 13,553 5,551 24,521 5,287 6,572 2,745 37.76%
Tax -6,267 -3,143 -1,143 -7,384 -1,099 -1,501 -788 35.93%
NP 17,617 10,410 4,408 17,137 4,188 5,071 1,957 38.45%
-
NP to SH 17,490 10,271 4,424 17,262 4,188 5,071 1,957 38.30%
-
Tax Rate 26.24% 23.19% 20.59% 30.11% 20.79% 22.84% 28.71% -
Total Cost 95,333 76,631 74,678 250,151 38,990 36,393 41,925 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 15,534 - - 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 11.07% 7.24% 3.81% 15.14% 4.91% 6.86% 4.48% -
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 42.17 43.56 39.51 133.63 21.55 20.77 27.13 6.74%
EPS 6.53 5.14 2.21 8.63 2.09 2.54 1.21 28.35%
DPS 5.80 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 37.65 29.01 26.36 89.09 14.39 13.82 14.63 15.02%
EPS 5.83 3.42 1.47 5.75 1.40 1.69 0.65 38.38%
DPS 5.18 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 5.03 1.61 1.47 0.00 2.13 1.97 0.00 -
P/EPS 32.47 13.62 26.24 0.00 22.01 16.14 0.00 -
EY 3.08 7.34 3.81 0.00 4.54 6.20 0.00 -
DY 2.74 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 4.43 1.49 1.52 0.00 2.13 2.26 0.00 -
P/EPS 28.64 12.65 27.15 0.00 22.01 18.50 0.00 -
EY 3.49 7.91 3.68 0.00 4.54 5.40 0.00 -
DY 3.10 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