Highlights

[TEOSENG] YoY Quarter Result on 2019-12-31 [#4]

Stock [TEOSENG]: TEO SENG CAPITAL BHD
Announcement Date 13-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -24.51%    YoY -     -21.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 136,961 147,221 118,173 111,645 107,218 108,458 89,155 7.41%
  YoY % -6.97% 24.58% 5.85% 4.13% -1.14% 21.65% -
  Horiz. % 153.62% 165.13% 132.55% 125.23% 120.26% 121.65% 100.00%
PBT 18,200 24,757 11,862 4,800 6,000 22,002 7,403 16.17%
  YoY % -26.49% 108.71% 147.12% -20.00% -72.73% 197.20% -
  Horiz. % 245.85% 334.42% 160.23% 64.84% 81.05% 297.20% 100.00%
Tax -4,577 -7,492 930 -188 -1,739 -4,115 -1,543 19.86%
  YoY % 38.91% -905.59% 594.68% 89.19% 57.74% -166.69% -
  Horiz. % 296.63% 485.55% -60.27% 12.18% 112.70% 266.69% 100.00%
NP 13,623 17,265 12,792 4,612 4,261 17,887 5,860 15.09%
  YoY % -21.09% 34.97% 177.36% 8.24% -76.18% 205.24% -
  Horiz. % 232.47% 294.62% 218.29% 78.70% 72.71% 305.24% 100.00%
NP to SH 13,623 17,265 12,792 4,612 4,261 17,973 5,729 15.52%
  YoY % -21.09% 34.97% 177.36% 8.24% -76.29% 213.72% -
  Horiz. % 237.79% 301.36% 223.29% 80.50% 74.38% 313.72% 100.00%
Tax Rate 25.15 % 30.26 % -7.84 % 3.92 % 28.98 % 18.70 % 20.84 % 3.18%
  YoY % -16.89% 485.97% -300.00% -86.47% 54.97% -10.27% -
  Horiz. % 120.68% 145.20% -37.62% 18.81% 139.06% 89.73% 100.00%
Total Cost 123,338 129,956 105,381 107,033 102,957 90,571 83,295 6.76%
  YoY % -5.09% 23.32% -1.54% 3.96% 13.68% 8.74% -
  Horiz. % 148.07% 156.02% 126.52% 128.50% 123.61% 108.74% 100.00%
Net Worth 305,597 278,806 254,823 251,825 197,862 157,938 132,207 14.98%
  YoY % 9.61% 9.41% 1.19% 27.27% 25.28% 19.46% -
  Horiz. % 231.15% 210.89% 192.74% 190.48% 149.66% 119.46% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,938 7,494 - - - - 3,004 -0.37%
  YoY % -60.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.79% 249.43% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 21.57 % 43.41 % - % - % - % - % 52.45 % -13.76%
  YoY % -50.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.12% 82.76% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 305,597 278,806 254,823 251,825 197,862 157,938 132,207 14.98%
  YoY % 9.61% 9.41% 1.19% 27.27% 25.28% 19.46% -
  Horiz. % 231.15% 210.89% 192.74% 190.48% 149.66% 119.46% 100.00%
NOSH 293,844 299,792 299,792 299,792 299,792 199,922 200,314 6.59%
  YoY % -1.98% 0.00% 0.00% 0.00% 49.95% -0.20% -
  Horiz. % 146.69% 149.66% 149.66% 149.66% 149.66% 99.80% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.95 % 11.73 % 10.82 % 4.13 % 3.97 % 16.49 % 6.57 % 7.16%
  YoY % -15.17% 8.41% 161.99% 4.03% -75.92% 150.99% -
  Horiz. % 151.45% 178.54% 164.69% 62.86% 60.43% 250.99% 100.00%
ROE 4.46 % 6.19 % 5.02 % 1.83 % 2.15 % 11.38 % 4.33 % 0.49%
  YoY % -27.95% 23.31% 174.32% -14.88% -81.11% 162.82% -
  Horiz. % 103.00% 142.96% 115.94% 42.26% 49.65% 262.82% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 46.61 49.11 39.42 37.24 35.76 54.25 44.51 0.77%
  YoY % -5.09% 24.58% 5.85% 4.14% -34.08% 21.88% -
  Horiz. % 104.72% 110.33% 88.56% 83.67% 80.34% 121.88% 100.00%
EPS 4.64 5.76 4.27 1.54 1.42 8.99 2.86 8.40%
  YoY % -19.44% 34.89% 177.27% 8.45% -84.20% 214.34% -
  Horiz. % 162.24% 201.40% 149.30% 53.85% 49.65% 314.34% 100.00%
DPS 1.00 2.50 0.00 0.00 0.00 0.00 1.50 -6.53%
  YoY % -60.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 166.67% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0400 0.9300 0.8500 0.8400 0.6600 0.7900 0.6600 7.87%
  YoY % 11.83% 9.41% 1.19% 27.27% -16.46% 19.70% -
  Horiz. % 157.58% 140.91% 128.79% 127.27% 100.00% 119.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,008
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 45.65 49.07 39.39 37.21 35.74 36.15 29.72 7.41%
  YoY % -6.97% 24.57% 5.86% 4.11% -1.13% 21.64% -
  Horiz. % 153.60% 165.11% 132.54% 125.20% 120.26% 121.64% 100.00%
EPS 4.54 5.75 4.26 1.54 1.42 5.99 1.91 15.52%
  YoY % -21.04% 34.98% 176.62% 8.45% -76.29% 213.61% -
  Horiz. % 237.70% 301.05% 223.04% 80.63% 74.35% 313.61% 100.00%
DPS 0.98 2.50 0.00 0.00 0.00 0.00 1.00 -0.34%
  YoY % -60.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.00% 250.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0186 0.9293 0.8494 0.8394 0.6595 0.5264 0.4407 14.98%
  YoY % 9.61% 9.41% 1.19% 27.28% 25.28% 19.45% -
  Horiz. % 231.13% 210.87% 192.74% 190.47% 149.65% 119.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.2900 0.9650 1.0000 1.1500 1.5100 1.8200 0.6300 -
P/RPS 2.77 1.97 2.54 3.09 4.22 3.35 1.42 11.77%
  YoY % 40.61% -22.44% -17.80% -26.78% 25.97% 135.92% -
  Horiz. % 195.07% 138.73% 178.87% 217.61% 297.18% 235.92% 100.00%
P/EPS 27.82 16.76 23.44 74.75 106.24 20.24 22.03 3.96%
  YoY % 65.99% -28.50% -68.64% -29.64% 424.90% -8.13% -
  Horiz. % 126.28% 76.08% 106.40% 339.31% 482.25% 91.87% 100.00%
EY 3.59 5.97 4.27 1.34 0.94 4.94 4.54 -3.84%
  YoY % -39.87% 39.81% 218.66% 42.55% -80.97% 8.81% -
  Horiz. % 79.07% 131.50% 94.05% 29.52% 20.70% 108.81% 100.00%
DY 0.78 2.59 0.00 0.00 0.00 0.00 2.38 -16.96%
  YoY % -69.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.77% 108.82% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.24 1.04 1.18 1.37 2.29 2.30 0.95 4.54%
  YoY % 19.23% -11.86% -13.87% -40.17% -0.43% 142.11% -
  Horiz. % 130.53% 109.47% 124.21% 144.21% 241.05% 242.11% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 13/02/20 20/02/19 27/02/18 24/02/17 22/02/16 24/02/15 24/02/14 -
Price 1.1500 1.3200 0.9900 1.1300 1.3500 1.5900 0.6600 -
P/RPS 2.47 2.69 2.51 3.03 3.77 2.93 1.48 8.91%
  YoY % -8.18% 7.17% -17.16% -19.63% 28.67% 97.97% -
  Horiz. % 166.89% 181.76% 169.59% 204.73% 254.73% 197.97% 100.00%
P/EPS 24.81 22.92 23.20 73.45 94.98 17.69 23.08 1.21%
  YoY % 8.25% -1.21% -68.41% -22.67% 436.91% -23.35% -
  Horiz. % 107.50% 99.31% 100.52% 318.24% 411.53% 76.65% 100.00%
EY 4.03 4.36 4.31 1.36 1.05 5.65 4.33 -1.19%
  YoY % -7.57% 1.16% 216.91% 29.52% -81.42% 30.48% -
  Horiz. % 93.07% 100.69% 99.54% 31.41% 24.25% 130.49% 100.00%
DY 0.87 1.89 0.00 0.00 0.00 0.00 2.27 -14.77%
  YoY % -53.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.33% 83.26% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.11 1.42 1.16 1.35 2.05 2.01 1.00 1.75%
  YoY % -21.83% 22.41% -14.07% -34.15% 1.99% 101.00% -
  Horiz. % 111.00% 142.00% 116.00% 135.00% 205.00% 201.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

379  363  500  725 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.14-0.01 
 PWRWELL 0.31+0.015 
 ARMADA 0.3950.00 
 ICON 0.175-0.06 
 SAPNRG 0.24+0.005 
 AGES 0.115+0.01 
 PERDANA 0.485+0.015 
 XDL 0.16+0.005 
 FPGROUP 0.975+0.055 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers