[TEOSENG] QoQ 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- 44.12%
YoY- 408.77%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter 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 89,155 80,288 82,230 79,086 72,577 64,292 22.40%
PBT 13,553 7,403 9,112 7,895 5,551 5,033 -2,330 -
Tax -3,143 -1,543 -2,313 -1,587 -1,143 230 -298 381.62%
NP 10,410 5,860 6,799 6,308 4,408 5,263 -2,628 -
-
NP to SH 10,271 5,729 6,895 6,376 4,424 5,421 -2,553 -
-
Tax Rate 23.19% 20.84% 25.38% 20.10% 20.59% -4.57% - -
Total Cost 76,631 83,295 73,489 75,922 74,678 67,314 66,920 9.46%
-
Net Worth 141,875 132,207 125,908 121,923 116,104 112,020 109,699 18.72%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 3,004 - 1,998 - - - -
Div Payout % - 52.45% - 31.35% - - - -
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 141,875 132,207 125,908 121,923 116,104 112,020 109,699 18.72%
NOSH 199,824 200,314 199,855 199,874 200,180 200,036 199,453 0.12%
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% 6.57% 8.47% 7.67% 5.57% 7.25% -4.09% -
ROE 7.24% 4.33% 5.48% 5.23% 3.81% 4.84% -2.33% -
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 44.51 40.17 41.14 39.51 36.28 32.23 22.26%
EPS 5.14 2.86 3.45 3.19 2.21 2.71 -1.28 -
DPS 0.00 1.50 0.00 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 29.72 26.76 27.41 26.36 24.19 21.43 22.39%
EPS 3.42 1.91 2.30 2.13 1.47 1.81 -0.85 -
DPS 0.00 1.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.4729 0.4407 0.4197 0.4064 0.387 0.3734 0.3657 18.71%
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 1.42 1.72 1.41 1.47 1.46 1.86 -9.18%
P/EPS 13.62 22.03 20.00 18.18 26.24 19.56 -46.88 -
EY 7.34 4.54 5.00 5.50 3.81 5.11 -2.13 -
DY 0.00 2.38 0.00 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 1.48 1.49 1.70 1.52 1.32 1.77 -10.85%
P/EPS 12.65 23.08 17.39 21.94 27.15 17.71 -44.53 -
EY 7.91 4.33 5.75 4.56 3.68 5.65 -2.25 -
DY 0.00 2.27 0.00 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