[TEOSENG] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2103.74%
YoY- 2.51%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 330,759 322,138 322,632 316,344 197,535 299,899 242,664 22.86%
PBT 29,961 30,077 26,892 22,204 1,142 -9,338 -6,244 -
Tax -6,586 -6,724 -5,460 -4,572 -565 -1,908 -1,988 121.74%
NP 23,375 23,353 21,432 17,632 577 -11,246 -8,232 -
-
NP to SH 23,424 23,593 21,600 17,696 803 -11,083 -8,260 -
-
Tax Rate 21.98% 22.36% 20.30% 20.59% 49.47% - - -
Total Cost 307,384 298,785 301,200 298,712 196,958 311,145 250,896 14.45%
-
Net Worth 132,022 125,964 122,000 116,104 112,419 109,952 112,271 11.37%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,000 2,665 3,999 - - - - -
Div Payout % 21.35% 11.30% 18.52% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 132,022 125,964 122,000 116,104 112,419 109,952 112,271 11.37%
NOSH 200,034 199,943 199,999 200,180 200,749 199,913 200,485 -0.14%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.07% 7.25% 6.64% 5.57% 0.29% -3.75% -3.39% -
ROE 17.74% 18.73% 17.70% 15.24% 0.71% -10.08% -7.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 165.35 161.11 161.32 158.03 98.40 150.01 121.04 23.04%
EPS 11.71 11.80 10.80 8.84 0.40 -5.54 -4.12 -
DPS 2.50 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.61 0.58 0.56 0.55 0.56 11.54%
Adjusted Per Share Value based on latest NOSH - 200,180
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.13 53.69 53.77 52.72 32.92 49.98 40.44 22.87%
EPS 3.90 3.93 3.60 2.95 0.13 -1.85 -1.38 -
DPS 0.83 0.44 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.2099 0.2033 0.1935 0.1874 0.1832 0.1871 11.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.63 0.69 0.58 0.58 0.53 0.60 0.64 -
P/RPS 0.38 0.43 0.36 0.37 0.54 0.40 0.00 -
P/EPS 5.38 5.85 5.37 6.56 132.50 -10.82 0.00 -
EY 18.59 17.10 18.62 15.24 0.75 -9.24 0.00 -
DY 3.97 1.93 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.10 0.95 1.00 0.95 1.09 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 29/11/13 27/08/13 27/05/13 26/02/13 29/11/12 27/08/12 -
Price 0.66 0.60 0.70 0.60 0.48 0.57 0.62 -
P/RPS 0.40 0.37 0.43 0.38 0.49 0.38 0.00 -
P/EPS 5.64 5.08 6.48 6.79 120.00 -10.28 0.00 -
EY 17.74 19.67 15.43 14.73 0.83 -9.73 0.00 -
DY 3.79 2.22 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 1.15 1.03 0.86 1.04 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