[TEOSENG] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
13-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 1428.79%
YoY- 53.05%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 121,247 150,517 147,221 125,262 102,727 115,075 118,173 1.73%
PBT 6,451 29,177 24,757 8,604 -706 8,588 11,862 -33.44%
Tax -1,367 -7,088 -7,492 -1,588 178 -1,978 930 -
NP 5,084 22,089 17,265 7,016 -528 6,610 12,792 -46.03%
-
NP to SH 5,084 22,089 17,265 7,016 -528 6,610 12,792 -46.03%
-
Tax Rate 21.19% 24.29% 30.26% 18.46% - 23.03% -7.84% -
Total Cost 116,163 128,428 129,956 118,246 103,255 108,465 105,381 6.72%
-
Net Worth 287,800 290,798 278,806 260,819 254,823 254,823 254,823 8.47%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 8,993 7,494 - 1,498 - - -
Div Payout % - 40.72% 43.41% - 0.00% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 287,800 290,798 278,806 260,819 254,823 254,823 254,823 8.47%
NOSH 300,001 300,001 300,001 300,001 300,001 300,001 300,001 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.19% 14.68% 11.73% 5.60% -0.51% 5.74% 10.82% -
ROE 1.77% 7.60% 6.19% 2.69% -0.21% 2.59% 5.02% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.44 50.21 49.11 41.78 34.27 38.38 39.42 1.72%
EPS 1.70 7.37 5.76 2.34 -0.18 2.20 4.27 -45.97%
DPS 0.00 3.00 2.50 0.00 0.50 0.00 0.00 -
NAPS 0.96 0.97 0.93 0.87 0.85 0.85 0.85 8.47%
Adjusted Per Share Value based on latest NOSH - 300,001
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.41 50.17 49.07 41.75 34.24 38.36 39.39 1.72%
EPS 1.69 7.36 5.75 2.34 -0.18 2.20 4.26 -46.10%
DPS 0.00 3.00 2.50 0.00 0.50 0.00 0.00 -
NAPS 0.9593 0.9693 0.9293 0.8694 0.8494 0.8494 0.8494 8.47%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.05 1.22 0.965 0.83 0.86 0.96 1.00 -
P/RPS 2.60 2.43 1.97 1.99 2.51 2.50 2.54 1.57%
P/EPS 61.92 16.56 16.76 35.47 -488.30 43.54 23.44 91.43%
EY 1.62 6.04 5.97 2.82 -0.20 2.30 4.27 -47.68%
DY 0.00 2.46 2.59 0.00 0.58 0.00 0.00 -
P/NAPS 1.09 1.26 1.04 0.95 1.01 1.13 1.18 -5.16%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 16/08/19 09/05/19 20/02/19 13/11/18 20/08/18 24/05/18 27/02/18 -
Price 1.05 1.36 1.32 0.845 0.845 0.925 0.99 -
P/RPS 2.60 2.71 2.69 2.02 2.47 2.41 2.51 2.38%
P/EPS 61.92 18.46 22.92 36.11 -479.78 41.95 23.20 92.75%
EY 1.62 5.42 4.36 2.77 -0.21 2.38 4.31 -48.01%
DY 0.00 2.21 1.89 0.00 0.59 0.00 0.00 -
P/NAPS 1.09 1.40 1.42 0.97 0.99 1.09 1.16 -4.07%

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