[TEOSENG] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 131.81%
YoY- 779.07%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 410,141 271,764 150,517 490,285 343,064 217,802 115,075 133.14%
PBT 59,221 35,628 29,177 41,243 16,486 7,882 8,588 261.86%
Tax -14,003 -8,455 -7,088 -10,880 -3,388 -1,800 -1,978 268.25%
NP 45,218 27,173 22,089 30,363 13,098 6,082 6,610 259.94%
-
NP to SH 45,218 27,173 22,089 30,363 13,098 6,082 6,610 259.94%
-
Tax Rate 23.65% 23.73% 24.29% 26.38% 20.55% 22.84% 23.03% -
Total Cost 364,923 244,591 128,428 459,922 329,966 211,720 108,465 124.36%
-
Net Worth 305,787 287,800 290,798 278,806 260,819 254,823 254,823 12.91%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 14,989 8,993 8,993 8,993 1,498 1,498 - -
Div Payout % 33.15% 33.10% 40.72% 29.62% 11.44% 24.65% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 305,787 287,800 290,798 278,806 260,819 254,823 254,823 12.91%
NOSH 300,001 300,001 300,001 300,001 300,001 300,001 300,001 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.02% 10.00% 14.68% 6.19% 3.82% 2.79% 5.74% -
ROE 14.79% 9.44% 7.60% 10.89% 5.02% 2.39% 2.59% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 136.81 90.65 50.21 163.54 114.43 72.65 38.38 133.17%
EPS 15.08 9.06 7.37 10.13 4.37 2.03 2.20 260.42%
DPS 5.00 3.00 3.00 3.00 0.50 0.50 0.00 -
NAPS 1.02 0.96 0.97 0.93 0.87 0.85 0.85 12.91%
Adjusted Per Share Value based on latest NOSH - 300,001
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 68.35 45.29 25.09 81.71 57.18 36.30 19.18 133.12%
EPS 7.54 4.53 3.68 5.06 2.18 1.01 1.10 260.42%
DPS 2.50 1.50 1.50 1.50 0.25 0.25 0.00 -
NAPS 0.5096 0.4797 0.4847 0.4647 0.4347 0.4247 0.4247 12.90%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.12 1.05 1.22 0.965 0.83 0.86 0.96 -
P/RPS 0.82 1.16 2.43 0.59 0.73 1.18 2.50 -52.40%
P/EPS 7.43 11.58 16.56 9.53 19.00 42.39 43.54 -69.20%
EY 13.47 8.63 6.04 10.50 5.26 2.36 2.30 224.55%
DY 4.46 2.86 2.46 3.11 0.60 0.58 0.00 -
P/NAPS 1.10 1.09 1.26 1.04 0.95 1.01 1.13 -1.77%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 16/08/19 09/05/19 20/02/19 13/11/18 20/08/18 24/05/18 -
Price 1.39 1.05 1.36 1.32 0.845 0.845 0.925 -
P/RPS 1.02 1.16 2.71 0.81 0.74 1.16 2.41 -43.59%
P/EPS 9.22 11.58 18.46 13.03 19.34 41.65 41.95 -63.54%
EY 10.85 8.63 5.42 7.67 5.17 2.40 2.38 174.68%
DY 3.60 2.86 2.21 2.27 0.59 0.59 0.00 -
P/NAPS 1.36 1.09 1.40 1.42 0.97 0.99 1.09 15.88%

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