[TEOSENG] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -2.69%
YoY- 70.29%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 107,218 102,472 90,609 112,590 108,458 95,661 89,773 12.53%
PBT 6,000 12,086 8,790 23,844 22,002 17,394 13,402 -41.39%
Tax -1,739 -114 -1,542 -6,227 -4,115 -6,593 -3,708 -39.55%
NP 4,261 11,972 7,248 17,617 17,887 10,801 9,694 -42.10%
-
NP to SH 4,261 11,972 7,268 17,490 17,973 10,759 9,617 -41.79%
-
Tax Rate 28.98% 0.94% 17.54% 26.12% 18.70% 37.90% 27.67% -
Total Cost 102,957 90,500 83,361 94,973 90,571 84,860 80,079 18.18%
-
Net Worth 197,862 193,817 181,719 157,989 157,938 149,986 151,952 19.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 7,232 - - - 9,999 9,996 -
Div Payout % - 60.41% - - - 92.94% 103.95% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 197,862 193,817 181,719 157,989 157,938 149,986 151,952 19.18%
NOSH 300,001 300,001 300,001 300,000 199,922 199,981 199,937 30.96%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.97% 11.68% 8.00% 15.65% 16.49% 11.29% 10.80% -
ROE 2.15% 6.18% 4.00% 11.07% 11.38% 7.17% 6.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.76 35.42 31.91 42.05 54.25 47.83 44.90 -14.04%
EPS 1.42 4.14 2.56 6.53 8.99 5.38 4.81 -55.56%
DPS 0.00 2.50 0.00 0.00 0.00 5.00 5.00 -
NAPS 0.66 0.67 0.64 0.59 0.79 0.75 0.76 -8.95%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.74 34.16 30.20 37.53 36.15 31.89 29.92 12.54%
EPS 1.42 3.99 2.42 5.83 5.99 3.59 3.21 -41.85%
DPS 0.00 2.41 0.00 0.00 0.00 3.33 3.33 -
NAPS 0.6595 0.646 0.6057 0.5266 0.5264 0.4999 0.5065 19.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.51 1.52 1.50 2.12 1.82 2.33 1.00 -
P/RPS 4.22 4.29 4.70 5.04 3.35 4.87 2.23 52.81%
P/EPS 106.24 36.73 58.60 32.46 20.24 43.31 20.79 195.80%
EY 0.94 2.72 1.71 3.08 4.94 2.31 4.81 -66.22%
DY 0.00 1.64 0.00 0.00 0.00 2.15 5.00 -
P/NAPS 2.29 2.27 2.34 3.59 2.30 3.11 1.32 44.23%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 16/11/15 04/08/15 18/05/15 24/02/15 11/11/14 22/08/14 -
Price 1.35 1.61 1.59 1.87 1.59 2.43 1.70 -
P/RPS 3.77 4.55 4.98 4.45 2.93 5.08 3.79 -0.35%
P/EPS 94.98 38.90 62.12 28.63 17.69 45.17 35.34 92.95%
EY 1.05 2.57 1.61 3.49 5.65 2.21 2.83 -48.27%
DY 0.00 1.55 0.00 0.00 0.00 2.06 2.94 -
P/NAPS 2.05 2.40 2.48 3.17 2.01 3.24 2.24 -5.72%

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