[TEOSENG] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 22.06%
YoY- 361.5%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 348,164 330,759 322,138 322,632 316,344 197,535 299,899 10.47%
PBT 54,212 29,961 30,077 26,892 22,204 1,142 -9,338 -
Tax -12,572 -6,586 -6,724 -5,460 -4,572 -565 -1,908 251.87%
NP 41,640 23,375 23,353 21,432 17,632 577 -11,246 -
-
NP to SH 41,084 23,424 23,593 21,600 17,696 803 -11,083 -
-
Tax Rate 23.19% 21.98% 22.36% 20.30% 20.59% 49.47% - -
Total Cost 306,524 307,384 298,785 301,200 298,712 196,958 311,145 -0.99%
-
Net Worth 141,875 132,022 125,964 122,000 116,104 112,419 109,952 18.54%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 5,000 2,665 3,999 - - - -
Div Payout % - 21.35% 11.30% 18.52% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 141,875 132,022 125,964 122,000 116,104 112,419 109,952 18.54%
NOSH 199,824 200,034 199,943 199,999 200,180 200,749 199,913 -0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.96% 7.07% 7.25% 6.64% 5.57% 0.29% -3.75% -
ROE 28.96% 17.74% 18.73% 17.70% 15.24% 0.71% -10.08% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 174.23 165.35 161.11 161.32 158.03 98.40 150.01 10.50%
EPS 20.56 11.71 11.80 10.80 8.84 0.40 -5.54 -
DPS 0.00 2.50 1.33 2.00 0.00 0.00 0.00 -
NAPS 0.71 0.66 0.63 0.61 0.58 0.56 0.55 18.57%
Adjusted Per Share Value based on latest NOSH - 199,874
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 58.03 55.13 53.69 53.77 52.72 32.92 49.98 10.47%
EPS 6.85 3.90 3.93 3.60 2.95 0.13 -1.85 -
DPS 0.00 0.83 0.44 0.67 0.00 0.00 0.00 -
NAPS 0.2365 0.22 0.2099 0.2033 0.1935 0.1874 0.1832 18.57%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.70 0.63 0.69 0.58 0.58 0.53 0.60 -
P/RPS 0.40 0.38 0.43 0.36 0.37 0.54 0.40 0.00%
P/EPS 3.40 5.38 5.85 5.37 6.56 132.50 -10.82 -
EY 29.37 18.59 17.10 18.62 15.24 0.75 -9.24 -
DY 0.00 3.97 1.93 3.45 0.00 0.00 0.00 -
P/NAPS 0.99 0.95 1.10 0.95 1.00 0.95 1.09 -6.21%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 29/11/13 27/08/13 27/05/13 26/02/13 29/11/12 -
Price 0.65 0.66 0.60 0.70 0.60 0.48 0.57 -
P/RPS 0.37 0.40 0.37 0.43 0.38 0.49 0.38 -1.76%
P/EPS 3.16 5.64 5.08 6.48 6.79 120.00 -10.28 -
EY 31.63 17.74 19.67 15.43 14.73 0.83 -9.73 -
DY 0.00 3.79 2.22 2.86 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 0.95 1.15 1.03 0.86 1.04 -7.85%

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