[TEOSENG] YoY 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- -207.89%
YoY- -143.38%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
Revenue 90,609 89,773 82,230 60,666 49,552 43,125 49,135 9.48%
PBT 8,790 13,402 7,895 -1,561 8,431 5,677 3,346 15.38%
Tax -1,542 -3,708 -1,587 -497 -1,492 -527 -574 15.76%
NP 7,248 9,694 6,308 -2,058 6,939 5,150 2,772 15.30%
-
NP to SH 7,268 9,617 6,376 -2,065 6,939 5,150 2,772 15.34%
-
Tax Rate 17.54% 27.67% 20.10% - 17.70% 9.28% 17.15% -
Total Cost 83,361 80,079 75,922 62,724 42,613 37,975 46,363 9.07%
-
Net Worth 181,719 151,952 121,923 112,271 90,286 79,844 46,737 22.28%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 CAGR
Div - 9,996 1,998 - 1,699 1,497 1,208 -
Div Payout % - 103.95% 31.35% - 24.50% 29.07% 43.60% -
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 181,719 151,952 121,923 112,271 90,286 79,844 46,737 22.28%
NOSH 300,001 199,937 199,874 200,485 199,971 199,612 161,162 9.64%
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 8.00% 10.80% 7.67% -3.39% 14.00% 11.94% 5.64% -
ROE 4.00% 6.33% 5.23% -1.84% 7.69% 6.45% 5.93% -
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 31.91 44.90 41.14 30.26 24.78 21.60 30.49 0.67%
EPS 2.56 4.81 3.19 -1.03 3.47 2.58 1.72 6.06%
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 30.20 29.92 27.41 20.22 16.52 14.37 16.38 9.48%
EPS 2.42 3.21 2.13 -0.69 2.31 1.72 0.92 15.40%
DPS 0.00 3.33 0.67 0.00 0.57 0.50 0.40 -
NAPS 0.6057 0.5065 0.4064 0.3742 0.3009 0.2661 0.1558 22.27%
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 4.70 2.23 1.41 0.00 1.90 2.18 0.00 -
P/EPS 58.60 20.79 18.18 0.00 13.54 18.22 0.00 -
EY 1.71 4.81 5.50 0.00 7.38 5.49 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 4.98 3.79 1.70 0.00 1.82 2.04 1.21 23.31%
P/EPS 62.12 35.34 21.94 0.00 12.97 17.05 21.51 17.01%
EY 1.61 2.83 4.56 0.00 7.71 5.86 4.65 -14.53%
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