[TEOSENG] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
13-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -24.51%
YoY- -21.09%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 123,020 120,750 115,982 136,961 138,377 121,247 150,517 -12.55%
PBT 2,646 4,259 2,809 18,200 23,593 6,451 29,177 -79.72%
Tax -1,403 -1,077 -903 -4,577 -5,548 -1,367 -7,088 -65.93%
NP 1,243 3,182 1,906 13,623 18,045 5,084 22,089 -85.23%
-
NP to SH 1,243 3,182 1,906 13,623 18,045 5,084 22,089 -85.23%
-
Tax Rate 53.02% 25.29% 32.15% 25.15% 23.52% 21.19% 24.29% -
Total Cost 121,777 117,568 114,076 123,338 120,332 116,163 128,428 -3.47%
-
Net Worth 311,482 308,543 305,605 305,597 305,787 287,800 290,798 4.67%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 2,938 5,995 - 8,993 -
Div Payout % - - - 21.57% 33.23% - 40.72% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 311,482 308,543 305,605 305,597 305,787 287,800 290,798 4.67%
NOSH 300,008 300,008 300,008 300,001 300,001 300,001 300,001 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.01% 2.64% 1.64% 9.95% 13.04% 4.19% 14.68% -
ROE 0.40% 1.03% 0.62% 4.46% 5.90% 1.77% 7.60% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 41.86 41.09 39.47 46.61 46.16 40.44 50.21 -11.38%
EPS 0.42 1.08 0.65 4.64 6.02 1.70 7.37 -85.11%
DPS 0.00 0.00 0.00 1.00 2.00 0.00 3.00 -
NAPS 1.06 1.05 1.04 1.04 1.02 0.96 0.97 6.07%
Adjusted Per Share Value based on latest NOSH - 300,001
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 20.50 20.12 19.33 22.83 23.06 20.21 25.09 -12.56%
EPS 0.21 0.53 0.32 2.27 3.01 0.85 3.68 -85.10%
DPS 0.00 0.00 0.00 0.49 1.00 0.00 1.50 -
NAPS 0.5191 0.5142 0.5093 0.5093 0.5096 0.4797 0.4847 4.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.795 0.895 0.96 1.29 1.12 1.05 1.22 -
P/RPS 1.90 2.18 2.43 2.77 2.43 2.60 2.43 -15.08%
P/EPS 187.94 82.65 148.00 27.82 18.61 61.92 16.56 402.78%
EY 0.53 1.21 0.68 3.59 5.37 1.62 6.04 -80.16%
DY 0.00 0.00 0.00 0.78 1.79 0.00 2.46 -
P/NAPS 0.75 0.85 0.92 1.24 1.10 1.09 1.26 -29.17%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 17/11/20 12/08/20 18/05/20 13/02/20 20/11/19 16/08/19 09/05/19 -
Price 0.825 0.835 1.13 1.15 1.39 1.05 1.36 -
P/RPS 1.97 2.03 2.86 2.47 3.01 2.60 2.71 -19.10%
P/EPS 195.03 77.11 174.21 24.81 23.09 61.92 18.46 379.41%
EY 0.51 1.30 0.57 4.03 4.33 1.62 5.42 -79.22%
DY 0.00 0.00 0.00 0.87 1.44 0.00 2.21 -
P/NAPS 0.78 0.80 1.09 1.11 1.36 1.09 1.40 -32.21%

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