[TEOSENG] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 254.94%
YoY- 157.2%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 120,750 115,982 136,961 138,377 121,247 150,517 147,221 -12.38%
PBT 4,259 2,809 18,200 23,593 6,451 29,177 24,757 -69.10%
Tax -1,077 -903 -4,577 -5,548 -1,367 -7,088 -7,492 -72.59%
NP 3,182 1,906 13,623 18,045 5,084 22,089 17,265 -67.64%
-
NP to SH 3,182 1,906 13,623 18,045 5,084 22,089 17,265 -67.64%
-
Tax Rate 25.29% 32.15% 25.15% 23.52% 21.19% 24.29% 30.26% -
Total Cost 117,568 114,076 123,338 120,332 116,163 128,428 129,956 -6.46%
-
Net Worth 308,543 305,605 305,597 305,787 287,800 290,798 278,806 6.99%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 2,938 5,995 - 8,993 7,494 -
Div Payout % - - 21.57% 33.23% - 40.72% 43.41% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 308,543 305,605 305,597 305,787 287,800 290,798 278,806 6.99%
NOSH 300,008 300,008 300,001 300,001 300,001 300,001 300,001 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.64% 1.64% 9.95% 13.04% 4.19% 14.68% 11.73% -
ROE 1.03% 0.62% 4.46% 5.90% 1.77% 7.60% 6.19% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 41.09 39.47 46.61 46.16 40.44 50.21 49.11 -11.21%
EPS 1.08 0.65 4.64 6.02 1.70 7.37 5.76 -67.27%
DPS 0.00 0.00 1.00 2.00 0.00 3.00 2.50 -
NAPS 1.05 1.04 1.04 1.02 0.96 0.97 0.93 8.43%
Adjusted Per Share Value based on latest NOSH - 300,001
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 20.12 19.33 22.83 23.06 20.21 25.09 24.54 -12.41%
EPS 0.53 0.32 2.27 3.01 0.85 3.68 2.88 -67.67%
DPS 0.00 0.00 0.49 1.00 0.00 1.50 1.25 -
NAPS 0.5142 0.5093 0.5093 0.5096 0.4797 0.4847 0.4647 6.98%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.895 0.96 1.29 1.12 1.05 1.22 0.965 -
P/RPS 2.18 2.43 2.77 2.43 2.60 2.43 1.97 6.99%
P/EPS 82.65 148.00 27.82 18.61 61.92 16.56 16.76 190.00%
EY 1.21 0.68 3.59 5.37 1.62 6.04 5.97 -65.52%
DY 0.00 0.00 0.78 1.79 0.00 2.46 2.59 -
P/NAPS 0.85 0.92 1.24 1.10 1.09 1.26 1.04 -12.59%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 12/08/20 18/05/20 13/02/20 20/11/19 16/08/19 09/05/19 20/02/19 -
Price 0.835 1.13 1.15 1.39 1.05 1.36 1.32 -
P/RPS 2.03 2.86 2.47 3.01 2.60 2.71 2.69 -17.12%
P/EPS 77.11 174.21 24.81 23.09 61.92 18.46 22.92 124.69%
EY 1.30 0.57 4.03 4.33 1.62 5.42 4.36 -55.40%
DY 0.00 0.00 0.87 1.44 0.00 2.21 1.89 -
P/NAPS 0.80 1.09 1.11 1.36 1.09 1.40 1.42 -31.81%

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