[TEOSENG] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 1.56%
YoY- 85.79%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 82,230 60,666 49,552 43,125 49,135 0 -
PBT 7,895 -1,561 8,431 5,677 3,346 0 -
Tax -1,587 -497 -1,492 -527 -574 0 -
NP 6,308 -2,058 6,939 5,150 2,772 0 -
-
NP to SH 6,376 -2,065 6,939 5,150 2,772 0 -
-
Tax Rate 20.10% - 17.70% 9.28% 17.15% - -
Total Cost 75,922 62,724 42,613 37,975 46,363 0 -
-
Net Worth 121,923 112,271 90,286 79,844 46,737 0 -
Dividend
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 1,998 - 1,699 1,497 1,208 - -
Div Payout % 31.35% - 24.50% 29.07% 43.60% - -
Equity
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 121,923 112,271 90,286 79,844 46,737 0 -
NOSH 199,874 200,485 199,971 199,612 161,162 0 -
Ratio Analysis
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.67% -3.39% 14.00% 11.94% 5.64% 0.00% -
ROE 5.23% -1.84% 7.69% 6.45% 5.93% 0.00% -
Per Share
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 41.14 30.26 24.78 21.60 30.49 0.00 -
EPS 3.19 -1.03 3.47 2.58 1.72 0.00 -
DPS 1.00 0.00 0.85 0.75 0.75 0.00 -
NAPS 0.61 0.56 0.4515 0.40 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 199,612
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 27.41 20.22 16.52 14.37 16.38 0.00 -
EPS 2.13 -0.69 2.31 1.72 0.92 0.00 -
DPS 0.67 0.00 0.57 0.50 0.40 0.00 -
NAPS 0.4064 0.3742 0.3009 0.2661 0.1558 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/06/13 29/06/12 30/09/10 30/09/09 - - -
Price 0.58 0.64 0.47 0.47 0.00 0.00 -
P/RPS 1.41 0.00 1.90 2.18 0.00 0.00 -
P/EPS 18.18 0.00 13.54 18.22 0.00 0.00 -
EY 5.50 0.00 7.38 5.49 0.00 0.00 -
DY 1.72 0.00 1.81 1.60 0.00 0.00 -
P/NAPS 0.95 0.00 1.04 1.18 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/08/13 27/08/12 26/11/10 23/11/09 25/11/08 - -
Price 0.70 0.62 0.45 0.44 0.37 0.00 -
P/RPS 1.70 0.00 1.82 2.04 1.21 0.00 -
P/EPS 21.94 0.00 12.97 17.05 21.51 0.00 -
EY 4.56 0.00 7.71 5.86 4.65 0.00 -
DY 1.43 0.00 1.89 1.70 2.03 0.00 -
P/NAPS 1.15 0.00 1.00 1.10 1.28 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