[TEOSENG] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -7.99%
YoY- 143.69%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 150,517 490,285 343,064 217,802 115,075 424,209 306,036 -37.71%
PBT 29,177 41,243 16,486 7,882 8,588 4,196 -7,666 -
Tax -7,088 -10,880 -3,388 -1,800 -1,978 -742 -1,672 162.16%
NP 22,089 30,363 13,098 6,082 6,610 3,454 -9,338 -
-
NP to SH 22,089 30,363 13,098 6,082 6,610 3,454 -9,338 -
-
Tax Rate 24.29% 26.38% 20.55% 22.84% 23.03% 17.68% - -
Total Cost 128,428 459,922 329,966 211,720 108,465 420,755 315,374 -45.08%
-
Net Worth 290,798 278,806 260,819 254,823 254,823 254,823 197,862 29.29%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 8,993 8,993 1,498 1,498 - - - -
Div Payout % 40.72% 29.62% 11.44% 24.65% - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 290,798 278,806 260,819 254,823 254,823 254,823 197,862 29.29%
NOSH 300,001 300,001 300,001 300,001 300,001 300,001 300,001 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 14.68% 6.19% 3.82% 2.79% 5.74% 0.81% -3.05% -
ROE 7.60% 10.89% 5.02% 2.39% 2.59% 1.36% -4.72% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 50.21 163.54 114.43 72.65 38.38 141.50 102.08 -37.71%
EPS 7.37 10.13 4.37 2.03 2.20 1.15 -3.11 -
DPS 3.00 3.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.97 0.93 0.87 0.85 0.85 0.85 0.66 29.29%
Adjusted Per Share Value based on latest NOSH - 300,001
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 50.17 163.42 114.35 72.60 38.36 141.40 102.01 -37.72%
EPS 7.36 10.12 4.37 2.03 2.20 1.15 -3.11 -
DPS 3.00 3.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.9693 0.9293 0.8694 0.8494 0.8494 0.8494 0.6595 29.29%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.22 0.965 0.83 0.86 0.96 1.00 0.94 -
P/RPS 2.43 0.59 0.73 1.18 2.50 0.71 0.92 91.19%
P/EPS 16.56 9.53 19.00 42.39 43.54 86.80 -30.18 -
EY 6.04 10.50 5.26 2.36 2.30 1.15 -3.31 -
DY 2.46 3.11 0.60 0.58 0.00 0.00 0.00 -
P/NAPS 1.26 1.04 0.95 1.01 1.13 1.18 1.42 -7.66%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 09/05/19 20/02/19 13/11/18 20/08/18 24/05/18 27/02/18 17/11/17 -
Price 1.36 1.32 0.845 0.845 0.925 0.99 0.94 -
P/RPS 2.71 0.81 0.74 1.16 2.41 0.70 0.92 105.62%
P/EPS 18.46 13.03 19.34 41.65 41.95 85.93 -30.18 -
EY 5.42 7.67 5.17 2.40 2.38 1.16 -3.31 -
DY 2.21 2.27 0.59 0.59 0.00 0.00 0.00 -
P/NAPS 1.40 1.42 0.97 0.99 1.09 1.16 1.42 -0.94%

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