[TEOSENG] YoY TTM 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- -13.41%
YoY- -21.91%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 CAGR
Revenue 406,482 338,714 276,621 267,288 170,215 178,924 43,882 39.04%
PBT 76,642 37,963 6,693 24,521 17,466 18,245 2,745 63.72%
Tax -20,643 -8,586 -1,708 -7,384 -3,193 -2,513 -788 62.18%
NP 55,999 29,377 4,985 17,137 14,273 15,732 1,957 64.31%
-
NP to SH 55,839 29,271 5,227 17,262 14,273 15,732 1,957 64.24%
-
Tax Rate 26.93% 22.62% 25.52% 30.11% 18.28% 13.77% 28.71% -
Total Cost 350,483 309,337 271,636 250,151 155,942 163,192 41,925 36.94%
-
Net Worth 157,989 141,875 116,104 113,643 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 19,995 5,003 - 3,489 3,179 2,910 - -
Div Payout % 35.81% 17.09% - 20.21% 22.27% 18.50% - -
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 157,989 141,875 116,104 113,643 85,222 73,868 43,668 20.97%
NOSH 300,000 199,824 200,180 199,375 200,382 199,645 161,735 9.57%
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 13.78% 8.67% 1.80% 6.41% 8.39% 8.79% 4.46% -
ROE 35.34% 20.63% 4.50% 15.19% 16.75% 21.30% 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 151.80 169.51 138.19 134.06 84.94 89.62 27.13 29.04%
EPS 20.85 14.65 2.61 8.66 7.12 7.88 1.21 52.42%
DPS 7.47 2.50 0.00 1.75 1.60 1.46 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 135.49 112.90 92.20 89.09 56.74 59.64 14.63 39.03%
EPS 18.61 9.76 1.74 5.75 4.76 5.24 0.65 64.33%
DPS 6.67 1.67 0.00 1.16 1.06 0.97 0.00 -
NAPS 0.5266 0.4729 0.387 0.3788 0.2841 0.2462 0.1456 20.96%
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 1.40 0.41 0.42 0.45 0.54 0.46 0.00 -
P/EPS 10.17 4.78 22.21 6.93 6.46 5.20 0.00 -
EY 9.84 20.93 4.50 14.43 15.48 19.22 0.00 -
DY 3.52 3.57 0.00 2.92 3.48 3.56 0.00 -
P/NAPS 3.59 0.99 1.00 1.05 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 - -
Price 1.87 0.65 0.60 0.65 0.46 0.47 0.00 -
P/RPS 1.23 0.38 0.43 0.48 0.54 0.52 0.00 -
P/EPS 8.97 4.44 22.98 7.51 6.46 5.96 0.00 -
EY 11.15 22.54 4.35 13.32 15.48 16.77 0.00 -
DY 3.99 3.85 0.00 2.69 3.48 3.10 0.00 -
P/NAPS 3.17 0.92 1.03 1.14 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