[TEOSENG] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -18.39%
YoY- 131.14%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 89,155 80,288 82,230 79,086 72,577 64,292 60,666 29.17%
PBT 7,403 9,112 7,895 5,551 5,033 -2,330 -1,561 -
Tax -1,543 -2,313 -1,587 -1,143 230 -298 -497 112.37%
NP 5,860 6,799 6,308 4,408 5,263 -2,628 -2,058 -
-
NP to SH 5,729 6,895 6,376 4,424 5,421 -2,553 -2,065 -
-
Tax Rate 20.84% 25.38% 20.10% 20.59% -4.57% - - -
Total Cost 83,295 73,489 75,922 74,678 67,314 66,920 62,724 20.75%
-
Net Worth 132,207 125,908 121,923 116,104 112,020 109,699 112,271 11.47%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,004 - 1,998 - - - - -
Div Payout % 52.45% - 31.35% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 132,207 125,908 121,923 116,104 112,020 109,699 112,271 11.47%
NOSH 200,314 199,855 199,874 200,180 200,036 199,453 200,485 -0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.57% 8.47% 7.67% 5.57% 7.25% -4.09% -3.39% -
ROE 4.33% 5.48% 5.23% 3.81% 4.84% -2.33% -1.84% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.51 40.17 41.14 39.51 36.28 32.23 30.26 29.24%
EPS 2.86 3.45 3.19 2.21 2.71 -1.28 -1.03 -
DPS 1.50 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.61 0.58 0.56 0.55 0.56 11.54%
Adjusted Per Share Value based on latest NOSH - 200,180
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.86 13.38 13.70 13.18 12.10 10.72 10.11 29.18%
EPS 0.95 1.15 1.06 0.74 0.90 -0.43 -0.34 -
DPS 0.50 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.2203 0.2098 0.2032 0.1935 0.1867 0.1828 0.1871 11.47%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.63 0.69 0.58 0.58 0.53 0.60 0.64 -
P/RPS 1.42 1.72 1.41 1.47 1.46 1.86 0.00 -
P/EPS 22.03 20.00 18.18 26.24 19.56 -46.88 0.00 -
EY 4.54 5.00 5.50 3.81 5.11 -2.13 0.00 -
DY 2.38 0.00 1.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.10 0.95 1.00 0.95 1.09 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 29/11/13 27/08/13 27/05/13 26/02/13 29/11/12 27/08/12 -
Price 0.66 0.60 0.70 0.60 0.48 0.57 0.62 -
P/RPS 1.48 1.49 1.70 1.52 1.32 1.77 0.00 -
P/EPS 23.08 17.39 21.94 27.15 17.71 -44.53 0.00 -
EY 4.33 5.75 4.56 3.68 5.65 -2.25 0.00 -
DY 2.27 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 1.15 1.03 0.86 1.04 0.00 -

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