[TEOSENG] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 49.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Revenue 264,636 188,587 171,170 138,458 18.85%
PBT 9,354 23,840 22,498 9,252 0.29%
Tax -5,039 -5,529 -2,668 -2,160 25.33%
NP 4,315 18,311 19,830 7,092 -12.40%
-
NP to SH 4,450 18,311 19,830 7,092 -11.68%
-
Tax Rate 53.87% 23.19% 11.86% 23.35% -
Total Cost 260,321 170,276 151,340 131,366 20.00%
-
Net Worth 109,699 94,800 80,058 61,888 16.48%
Dividend
30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Div 3,489 3,381 3,198 1,208 32.68%
Div Payout % 78.41% 18.47% 16.13% 17.04% -
Equity
30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 109,699 94,800 80,058 61,888 16.48%
NOSH 199,453 199,747 200,147 187,539 1.65%
Ratio Analysis
30/09/12 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.63% 9.71% 11.58% 5.12% -
ROE 4.06% 19.32% 24.77% 11.46% -
Per Share
30/09/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 132.68 94.41 85.52 73.83 16.91%
EPS 2.23 9.17 9.91 3.78 -13.12%
DPS 1.75 1.70 1.60 0.64 30.75%
NAPS 0.55 0.4746 0.40 0.33 14.59%
Adjusted Per Share Value based on latest NOSH - 187,539
30/09/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 88.21 62.86 57.06 46.15 18.85%
EPS 1.48 6.10 6.61 2.36 -11.69%
DPS 1.16 1.13 1.07 0.40 32.82%
NAPS 0.3657 0.316 0.2669 0.2063 16.48%
Price Multiplier on Financial Quarter End Date
30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Date 28/09/12 30/12/10 31/12/09 31/12/08 -
Price 0.60 0.43 0.44 0.38 -
P/RPS 0.45 0.46 0.51 0.51 -3.28%
P/EPS 26.89 4.69 4.44 10.05 30.00%
EY 3.72 21.32 22.52 9.95 -23.07%
DY 2.92 3.95 3.64 1.70 15.51%
P/NAPS 1.09 0.91 1.10 1.15 -1.41%
Price Multiplier on Announcement Date
30/09/12 31/12/10 31/12/09 31/12/08 CAGR
Date 29/11/12 28/02/11 24/02/10 - -
Price 0.57 0.42 0.46 0.00 -
P/RPS 0.43 0.44 0.54 0.00 -
P/EPS 25.55 4.58 4.64 0.00 -
EY 3.91 21.83 21.54 0.00 -
DY 3.07 4.05 3.48 0.00 -
P/NAPS 1.04 0.88 1.15 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