[TEOSENG] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -5.83%
YoY- -9.27%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 276,621 267,288 225,047 170,215 178,924 43,882 47.30%
PBT 6,693 24,521 27,806 17,466 18,245 2,745 20.62%
Tax -1,708 -7,384 -5,171 -3,193 -2,513 -788 17.67%
NP 4,985 17,137 22,635 14,273 15,732 1,957 21.73%
-
NP to SH 5,227 17,262 22,678 14,273 15,732 1,957 22.95%
-
Tax Rate 25.52% 30.11% 18.60% 18.28% 13.77% 28.71% -
Total Cost 271,636 250,151 202,412 155,942 163,192 41,925 48.15%
-
Net Worth 116,104 113,643 103,999 85,222 73,868 43,668 22.84%
Dividend
31/03/13 31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 3,489 4,504 3,179 2,910 - -
Div Payout % - 20.21% 19.86% 22.27% 18.50% - -
Equity
31/03/13 31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 116,104 113,643 103,999 85,222 73,868 43,668 22.84%
NOSH 200,180 199,375 199,999 200,382 199,645 161,735 4.58%
Ratio Analysis
31/03/13 31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.80% 6.41% 10.06% 8.39% 8.79% 4.46% -
ROE 4.50% 15.19% 21.81% 16.75% 21.30% 4.48% -
Per Share
31/03/13 31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 138.19 134.06 112.52 84.94 89.62 27.13 40.84%
EPS 2.61 8.66 11.34 7.12 7.88 1.21 17.55%
DPS 0.00 1.75 2.25 1.60 1.46 0.00 -
NAPS 0.58 0.57 0.52 0.4253 0.37 0.27 17.45%
Adjusted Per Share Value based on latest NOSH - 200,382
31/03/13 31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 92.20 89.09 75.01 56.74 59.64 14.63 47.29%
EPS 1.74 5.75 7.56 4.76 5.24 0.65 23.01%
DPS 0.00 1.16 1.50 1.06 0.97 0.00 -
NAPS 0.387 0.3788 0.3467 0.2841 0.2462 0.1456 22.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/03/13 30/03/12 30/06/11 30/06/10 30/06/09 - -
Price 0.58 0.60 0.47 0.46 0.41 0.00 -
P/RPS 0.42 0.45 0.42 0.54 0.46 0.00 -
P/EPS 22.21 6.93 4.14 6.46 5.20 0.00 -
EY 4.50 14.43 24.13 15.48 19.22 0.00 -
DY 0.00 2.92 4.79 3.48 3.56 0.00 -
P/NAPS 1.00 1.05 0.90 1.08 1.11 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/05/13 29/05/12 24/08/11 17/08/10 19/08/09 - -
Price 0.60 0.65 0.48 0.46 0.47 0.00 -
P/RPS 0.43 0.48 0.43 0.54 0.52 0.00 -
P/EPS 22.98 7.51 4.23 6.46 5.96 0.00 -
EY 4.35 13.32 23.62 15.48 16.77 0.00 -
DY 0.00 2.69 4.69 3.48 3.10 0.00 -
P/NAPS 1.03 1.14 0.92 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