[TEOSENG] QoQ Cumulative 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- 144.12%
YoY- 623.0%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 87,041 330,759 241,604 161,316 79,086 197,535 124,958 -21.43%
PBT 13,553 29,961 22,558 13,446 5,551 1,142 -3,891 -
Tax -3,143 -6,586 -5,043 -2,730 -1,143 -565 -795 150.23%
NP 10,410 23,375 17,515 10,716 4,408 577 -4,686 -
-
NP to SH 10,271 23,424 17,695 10,800 4,424 803 -4,618 -
-
Tax Rate 23.19% 21.98% 22.36% 20.30% 20.59% 49.47% - -
Total Cost 76,631 307,384 224,089 150,600 74,678 196,958 129,644 -29.59%
-
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 1,999 1,999 - - - -
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 7.24% 17.74% 14.05% 8.85% 3.81% 0.71% -4.20% -
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 43.56 165.35 120.84 80.66 39.51 98.40 62.51 -21.41%
EPS 5.14 11.71 8.85 5.40 2.21 0.40 -2.31 -
DPS 0.00 2.50 1.00 1.00 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 29.01 110.25 80.53 53.77 26.36 65.84 41.65 -21.44%
EPS 3.42 7.81 5.90 3.60 1.47 0.27 -1.54 -
DPS 0.00 1.67 0.67 0.67 0.00 0.00 0.00 -
NAPS 0.4729 0.4401 0.4199 0.4067 0.387 0.3747 0.3665 18.53%
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 1.61 0.38 0.57 0.72 1.47 0.54 0.96 41.20%
P/EPS 13.62 5.38 7.80 10.74 26.24 132.50 -25.97 -
EY 7.34 18.59 12.83 9.31 3.81 0.75 -3.85 -
DY 0.00 3.97 1.45 1.72 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 1.49 0.40 0.50 0.87 1.52 0.49 0.91 38.96%
P/EPS 12.65 5.64 6.78 12.96 27.15 120.00 -24.68 -
EY 7.91 17.74 14.75 7.71 3.68 0.83 -4.05 -
DY 0.00 3.79 1.67 1.43 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