[TEOSENG] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 121.63%
YoY- 83.19%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 157,386 147,360 152,143 144,527 118,019 115,451 118,528 20.87%
PBT 2,461 3,737 11,455 5,815 -13,908 1,443 1,073 74.18%
Tax 1,471 423 594 -3,538 3,380 -2,241 -3,206 -
NP 3,932 4,160 12,049 2,277 -10,528 -798 -2,133 -
-
NP to SH 3,932 4,160 12,049 2,277 -10,528 -798 -2,133 -
-
Tax Rate -59.77% -11.32% -5.19% 60.84% - 155.30% 298.79% -
Total Cost 153,454 143,200 140,094 142,250 128,547 116,249 120,661 17.43%
-
Net Worth 320,297 314,420 311,482 299,728 296,789 308,543 308,543 2.53%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 320,297 314,420 311,482 299,728 296,789 308,543 308,543 2.53%
NOSH 300,008 300,008 300,008 300,008 300,008 300,008 300,008 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.50% 2.82% 7.92% 1.58% -8.92% -0.69% -1.80% -
ROE 1.23% 1.32% 3.87% 0.76% -3.55% -0.26% -0.69% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 53.56 50.15 51.78 49.18 40.16 39.29 40.34 20.86%
EPS 1.34 1.42 4.10 0.77 -3.58 -0.27 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.06 1.02 1.01 1.05 1.05 2.53%
Adjusted Per Share Value based on latest NOSH - 300,008
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 52.46 49.12 50.71 48.17 39.34 38.48 39.51 20.86%
EPS 1.31 1.39 4.02 0.76 -3.51 -0.27 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0676 1.048 1.0382 0.9991 0.9893 1.0285 1.0285 2.52%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.785 0.78 0.74 0.73 0.765 0.785 0.885 -
P/RPS 1.47 1.56 1.43 1.48 1.90 2.00 2.19 -23.39%
P/EPS 58.67 55.10 18.05 94.21 -21.35 -289.06 -121.92 -
EY 1.70 1.81 5.54 1.06 -4.68 -0.35 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.70 0.72 0.76 0.75 0.84 -9.79%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 16/08/22 12/05/22 16/02/22 16/11/21 17/08/21 07/05/21 09/02/21 -
Price 0.785 0.865 0.80 0.73 0.715 0.785 0.80 -
P/RPS 1.47 1.72 1.55 1.48 1.78 2.00 1.98 -18.05%
P/EPS 58.67 61.10 19.51 94.21 -19.96 -289.06 -110.21 -
EY 1.70 1.64 5.13 1.06 -5.01 -0.35 -0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 0.75 0.72 0.71 0.75 0.76 -3.54%

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