[TEOSENG] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
16-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -2.74%
YoY- 171.45%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 733,600 651,967 628,429 609,492 589,440 530,140 503,996 28.46%
PBT 97,688 29,310 16,177 12,396 14,948 4,805 -8,866 -
Tax -18,952 -7,671 -4,700 3,788 1,692 -1,805 -3,198 227.83%
NP 78,736 21,639 11,477 16,184 16,640 3,000 -12,065 -
-
NP to SH 78,736 21,639 11,477 16,184 16,640 3,000 -12,065 -
-
Tax Rate 19.40% 26.17% 29.05% -30.56% -11.32% 37.57% - -
Total Cost 654,864 630,328 616,952 593,308 572,800 527,140 516,061 17.22%
-
Net Worth 355,559 334,990 320,297 320,297 314,420 311,482 299,728 12.07%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 23,508 - - - - - - -
Div Payout % 29.86% - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 355,559 334,990 320,297 320,297 314,420 311,482 299,728 12.07%
NOSH 300,008 300,008 300,008 300,008 300,008 300,008 300,008 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 10.73% 3.32% 1.83% 2.66% 2.82% 0.57% -2.39% -
ROE 22.14% 6.46% 3.58% 5.05% 5.29% 0.96% -4.03% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 249.65 221.87 213.86 207.42 200.59 180.41 171.51 28.46%
EPS 26.80 7.36 3.91 5.50 5.68 1.02 -4.11 -
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.14 1.09 1.09 1.07 1.06 1.02 12.07%
Adjusted Per Share Value based on latest NOSH - 300,008
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 244.53 217.32 209.47 203.16 196.47 176.71 167.99 28.46%
EPS 26.24 7.21 3.83 5.39 5.55 1.00 -4.02 -
DPS 7.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1852 1.1166 1.0676 1.0676 1.048 1.0382 0.9991 12.07%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.815 0.745 0.705 0.785 0.78 0.74 0.73 -
P/RPS 0.33 0.34 0.33 0.38 0.39 0.41 0.43 -16.19%
P/EPS 3.04 10.12 18.05 14.25 13.77 72.48 -17.78 -
EY 32.88 9.88 5.54 7.02 7.26 1.38 -5.62 -
DY 9.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.65 0.72 0.73 0.70 0.72 -4.68%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 15/05/23 21/02/23 15/11/22 16/08/22 12/05/22 16/02/22 16/11/21 -
Price 0.88 0.79 0.79 0.785 0.865 0.80 0.73 -
P/RPS 0.35 0.36 0.37 0.38 0.43 0.44 0.43 -12.83%
P/EPS 3.28 10.73 20.23 14.25 15.28 78.36 -17.78 -
EY 30.45 9.32 4.94 7.02 6.55 1.28 -5.62 -
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.72 0.72 0.81 0.75 0.72 0.92%

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