[TEOSENG] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 64.72%
YoY- 11.27%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 107,957 101,935 107,218 102,472 90,609 112,590 108,458 -0.30%
PBT 12,029 4,603 6,000 12,086 8,790 23,844 22,002 -33.16%
Tax -2,332 -1,013 -1,739 -114 -1,542 -6,227 -4,115 -31.54%
NP 9,697 3,590 4,261 11,972 7,248 17,617 17,887 -33.53%
-
NP to SH 9,697 3,590 4,261 11,972 7,268 17,490 17,973 -33.75%
-
Tax Rate 19.39% 22.01% 28.98% 0.94% 17.54% 26.12% 18.70% -
Total Cost 98,260 98,345 102,957 90,500 83,361 94,973 90,571 5.58%
-
Net Worth 200,860 194,864 197,862 193,817 181,719 157,989 157,938 17.40%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 3,507 - 7,232 - - - -
Div Payout % - 97.70% - 60.41% - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 200,860 194,864 197,862 193,817 181,719 157,989 157,938 17.40%
NOSH 300,001 300,001 300,001 300,001 300,001 300,000 199,922 31.10%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.98% 3.52% 3.97% 11.68% 8.00% 15.65% 16.49% -
ROE 4.83% 1.84% 2.15% 6.18% 4.00% 11.07% 11.38% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 36.01 34.00 35.76 35.42 31.91 42.05 54.25 -23.92%
EPS 3.23 1.20 1.42 4.14 2.56 6.53 8.99 -49.49%
DPS 0.00 1.17 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.66 0.67 0.64 0.59 0.79 -10.41%
Adjusted Per Share Value based on latest NOSH - 300,001
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.99 16.99 17.87 17.08 15.10 18.76 18.08 -0.33%
EPS 1.62 0.60 0.71 2.00 1.21 2.91 3.00 -33.71%
DPS 0.00 0.58 0.00 1.21 0.00 0.00 0.00 -
NAPS 0.3348 0.3248 0.3298 0.323 0.3029 0.2633 0.2632 17.41%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.23 1.39 1.51 1.52 1.50 2.12 1.82 -
P/RPS 3.42 4.09 4.22 4.29 4.70 5.04 3.35 1.38%
P/EPS 38.03 116.08 106.24 36.73 58.60 32.46 20.24 52.32%
EY 2.63 0.86 0.94 2.72 1.71 3.08 4.94 -34.33%
DY 0.00 0.84 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 1.84 2.14 2.29 2.27 2.34 3.59 2.30 -13.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 24/05/16 22/02/16 16/11/15 04/08/15 18/05/15 24/02/15 -
Price 1.14 1.27 1.35 1.61 1.59 1.87 1.59 -
P/RPS 3.17 3.74 3.77 4.55 4.98 4.45 2.93 5.39%
P/EPS 35.24 106.05 94.98 38.90 62.12 28.63 17.69 58.38%
EY 2.84 0.94 1.05 2.57 1.61 3.49 5.65 -36.80%
DY 0.00 0.92 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 1.70 1.95 2.05 2.40 2.48 3.17 2.01 -10.57%

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