[TEOSENG] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 151.38%
YoY- 621.3%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 561,125 361,137 183,400 651,967 471,322 304,746 147,360 143.65%
PBT 87,643 47,049 24,422 29,310 12,133 6,198 3,737 717.76%
Tax 1,274 -1,966 -4,738 -7,671 -3,525 1,894 423 108.41%
NP 88,917 45,083 19,684 21,639 8,608 8,092 4,160 668.75%
-
NP to SH 88,917 45,083 19,684 21,639 8,608 8,092 4,160 668.75%
-
Tax Rate -1.45% 4.18% 19.40% 26.17% 29.05% -30.56% -11.32% -
Total Cost 472,208 316,054 163,716 630,328 462,714 296,654 143,200 121.38%
-
Net Worth 419,564 375,928 355,559 334,990 320,297 320,297 314,420 21.18%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 5,868 - 5,877 - - - - -
Div Payout % 6.60% - 29.86% - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 419,564 375,928 355,559 334,990 320,297 320,297 314,420 21.18%
NOSH 300,008 300,008 300,008 300,008 300,008 300,008 300,008 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 15.85% 12.48% 10.73% 3.32% 1.83% 2.66% 2.82% -
ROE 21.19% 11.99% 5.54% 6.46% 2.69% 2.53% 1.32% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 191.25 122.96 62.41 221.87 160.39 103.71 50.15 143.89%
EPS 30.28 15.35 6.70 7.36 2.93 2.75 1.42 667.54%
DPS 2.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.28 1.21 1.14 1.09 1.09 1.07 21.30%
Adjusted Per Share Value based on latest NOSH - 300,008
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 187.04 120.38 61.13 217.32 157.10 101.58 49.12 143.64%
EPS 29.64 15.03 6.56 7.21 2.87 2.70 1.39 667.53%
DPS 1.96 0.00 1.96 0.00 0.00 0.00 0.00 -
NAPS 1.3985 1.2531 1.1852 1.1166 1.0676 1.0676 1.048 21.18%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.11 0.92 0.815 0.745 0.705 0.785 0.78 -
P/RPS 0.58 0.75 1.31 0.34 0.44 0.76 1.56 -48.26%
P/EPS 3.66 5.99 12.17 10.12 24.07 28.51 55.10 -83.57%
EY 27.30 16.69 8.22 9.88 4.16 3.51 1.81 509.45%
DY 1.80 0.00 2.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.67 0.65 0.65 0.72 0.73 4.51%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 22/08/23 15/05/23 21/02/23 15/11/22 16/08/22 12/05/22 -
Price 1.45 1.08 0.88 0.79 0.79 0.785 0.865 -
P/RPS 0.76 0.88 1.41 0.36 0.49 0.76 1.72 -41.95%
P/EPS 4.78 7.04 13.14 10.73 26.97 28.51 61.10 -81.67%
EY 20.90 14.21 7.61 9.32 3.71 3.51 1.64 444.74%
DY 1.38 0.00 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.84 0.73 0.69 0.72 0.72 0.81 15.83%

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