[TEOSENG] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 146.08%
YoY- 34.97%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 138,377 121,247 150,517 147,221 125,262 102,727 115,075 13.06%
PBT 23,593 6,451 29,177 24,757 8,604 -706 8,588 96.03%
Tax -5,548 -1,367 -7,088 -7,492 -1,588 178 -1,978 98.76%
NP 18,045 5,084 22,089 17,265 7,016 -528 6,610 95.21%
-
NP to SH 18,045 5,084 22,089 17,265 7,016 -528 6,610 95.21%
-
Tax Rate 23.52% 21.19% 24.29% 30.26% 18.46% - 23.03% -
Total Cost 120,332 116,163 128,428 129,956 118,246 103,255 108,465 7.16%
-
Net Worth 305,787 287,800 290,798 278,806 260,819 254,823 254,823 12.91%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 5,995 - 8,993 7,494 - 1,498 - -
Div Payout % 33.23% - 40.72% 43.41% - 0.00% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 305,787 287,800 290,798 278,806 260,819 254,823 254,823 12.91%
NOSH 300,001 300,001 300,001 300,001 300,001 300,001 300,001 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.04% 4.19% 14.68% 11.73% 5.60% -0.51% 5.74% -
ROE 5.90% 1.77% 7.60% 6.19% 2.69% -0.21% 2.59% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 46.16 40.44 50.21 49.11 41.78 34.27 38.38 13.08%
EPS 6.02 1.70 7.37 5.76 2.34 -0.18 2.20 95.51%
DPS 2.00 0.00 3.00 2.50 0.00 0.50 0.00 -
NAPS 1.02 0.96 0.97 0.93 0.87 0.85 0.85 12.91%
Adjusted Per Share Value based on latest NOSH - 300,001
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 46.12 40.41 50.17 49.07 41.75 34.24 38.36 13.05%
EPS 6.01 1.69 7.36 5.75 2.34 -0.18 2.20 95.30%
DPS 2.00 0.00 3.00 2.50 0.00 0.50 0.00 -
NAPS 1.0193 0.9593 0.9693 0.9293 0.8694 0.8494 0.8494 12.91%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.12 1.05 1.22 0.965 0.83 0.86 0.96 -
P/RPS 2.43 2.60 2.43 1.97 1.99 2.51 2.50 -1.87%
P/EPS 18.61 61.92 16.56 16.76 35.47 -488.30 43.54 -43.22%
EY 5.37 1.62 6.04 5.97 2.82 -0.20 2.30 75.90%
DY 1.79 0.00 2.46 2.59 0.00 0.58 0.00 -
P/NAPS 1.10 1.09 1.26 1.04 0.95 1.01 1.13 -1.77%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 16/08/19 09/05/19 20/02/19 13/11/18 20/08/18 24/05/18 -
Price 1.39 1.05 1.36 1.32 0.845 0.845 0.925 -
P/RPS 3.01 2.60 2.71 2.69 2.02 2.47 2.41 15.95%
P/EPS 23.09 61.92 18.46 22.92 36.11 -479.78 41.95 -32.81%
EY 4.33 1.62 5.42 4.36 2.77 -0.21 2.38 48.97%
DY 1.44 0.00 2.21 1.89 0.00 0.59 0.00 -
P/NAPS 1.36 1.09 1.40 1.42 0.97 0.99 1.09 15.88%

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