[TEOSENG] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[TEOSENG] TEO SENG CAPITAL BHD

Announcement Date

22-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- -25.06%

YoY- -15.68%

Quarter Report

TEOSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	429,154	419,451	402,103	412,758	414,129	407,318	406,482	3.67%
YoY %	2.31%	4.31%	-2.58%	-0.33%	1.67%	0.21%	-	-
Horiz. %	105.58%	103.19%	98.92%	101.54%	101.88%	100.21%	100.00%	-
PBT	30,739	34,718	31,479	50,720	66,722	72,030	76,642	-45.52%
YoY %	-11.46%	10.29%	-37.94%	-23.98%	-7.37%	-6.02%	-	-
Horiz. %	40.11%	45.30%	41.07%	66.18%	87.06%	93.98%	100.00%	-
Tax	-7,538	-5,195	-4,405	-9,619	-11,998	-18,477	-20,643	-48.81%
YoY %	-45.10%	-17.93%	54.21%	19.83%	35.07%	10.49%	-	-
Horiz. %	36.52%	25.17%	21.34%	46.60%	58.12%	89.51%	100.00%	-
NP	23,201	29,523	27,074	41,101	54,724	53,553	55,999	-44.33%
YoY %	-21.41%	9.05%	-34.13%	-24.89%	2.19%	-4.37%	-	-
Horiz. %	41.43%	52.72%	48.35%	73.40%	97.72%	95.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,201	29,523	27,094	40,994	54,703	53,490	55,839	-44.22%
YoY %	-21.41%	8.97%	-33.91%	-25.06%	2.27%	-4.21%	-	-
Horiz. %	41.55%	52.87%	48.52%	73.41%	97.97%	95.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.52%	14.96%	13.99%	18.96%	17.98%	25.65%	26.93%	-
YoY %	63.90%	6.93%	-26.21%	5.45%	-29.90%	-4.75%	-	-
Horiz. %	91.05%	55.55%	51.95%	70.40%	66.77%	95.25%	100.00%	-
Total Cost	405,953	389,928	375,029	371,657	359,405	353,765	350,483	10.26%
YoY %	4.11%	3.97%	0.91%	3.41%	1.59%	0.94%	-	-
Horiz. %	115.83%	111.25%	107.00%	106.04%	102.55%	100.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,856	200,860	194,864	198,046	193,817	181,719	157,989	19.62%
YoY %	2.99%	3.08%	-1.61%	2.18%	6.66%	15.02%	-	-
Horiz. %	130.93%	127.14%	123.34%	125.35%	122.68%	115.02%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	4,496	7,232	7,232	22,763	7,232	9,999	19,995	-62.92%
YoY %	-37.83%	0.00%	-68.23%	214.75%	-27.67%	-49.99%	-	-
Horiz. %	22.49%	36.17%	36.17%	113.84%	36.17%	50.01%	100.00%	-
Div Payout %	19.38%	24.50%	26.69%	55.53%	13.22%	18.69%	35.81%	-
YoY %	-20.90%	-8.21%	-51.94%	320.05%	-29.27%	-47.81%	-	-
Horiz. %	54.12%	68.42%	74.53%	155.07%	36.92%	52.19%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	206,856	200,860	194,864	198,046	193,817	181,719	157,989	19.62%
YoY %	2.99%	3.08%	-1.61%	2.18%	6.66%	15.02%	-	-
Horiz. %	130.93%	127.14%	123.34%	125.35%	122.68%	115.02%	100.00%	-
NOSH	300,001	300,001	300,001	300,001	300,001	300,001	300,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	5.41%	7.04%	6.73%	9.96%	13.21%	13.15%	13.78%	-
YoY %	-23.15%	4.61%	-32.43%	-24.60%	0.46%	-4.57%	-	-
Horiz. %	39.26%	51.09%	48.84%	72.28%	95.86%	95.43%	100.00%	-
ROE	11.22%	14.70%	13.90%	20.70%	28.22%	29.44%	35.34%	-
YoY %	-23.67%	5.76%	-32.85%	-26.65%	-4.14%	-16.69%	-	-
Horiz. %	31.75%	41.60%	39.33%	58.57%	79.85%	83.31%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	143.15	139.91	134.13	137.55	143.16	143.45	151.80	-3.82%
YoY %	2.32%	4.31%	-2.49%	-3.92%	-0.20%	-5.50%	-	-
Horiz. %	94.30%	92.17%	88.36%	90.61%	94.31%	94.50%	100.00%	-
EPS	7.74	9.85	9.04	13.66	18.91	18.84	20.85	-48.25%
YoY %	-21.42%	8.96%	-33.82%	-27.76%	0.37%	-9.64%	-	-
Horiz. %	37.12%	47.24%	43.36%	65.52%	90.70%	90.36%	100.00%	-
DPS	1.50	2.41	2.41	7.59	2.50	3.52	7.47	-65.60%
YoY %	-37.76%	0.00%	-68.25%	203.60%	-28.98%	-52.88%	-	-
Horiz. %	20.08%	32.26%	32.26%	101.61%	33.47%	47.12%	100.00%	-
NAPS	0.69	0.67	0.65	0.66	0.67	0.64	0.59	10.97%
YoY %	2.99%	3.08%	-1.52%	-1.49%	4.69%	8.47%	-	-
Horiz. %	116.95%	113.56%	110.17%	111.86%	113.56%	108.47%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 300,001
RPS	71.52	69.91	67.02	68.79	69.02	67.88	67.75	3.66%
YoY %	2.30%	4.31%	-2.57%	-0.33%	1.68%	0.19%	-	-
Horiz. %	105.56%	103.19%	98.92%	101.54%	101.87%	100.19%	100.00%	-
EPS	3.87	4.92	4.52	6.83	9.12	8.91	9.31	-44.21%
YoY %	-21.34%	8.85%	-33.82%	-25.11%	2.36%	-4.30%	-	-
Horiz. %	41.57%	52.85%	48.55%	73.36%	97.96%	95.70%	100.00%	-
DPS	0.75	1.21	1.21	3.79	1.21	1.67	3.33	-62.88%
YoY %	-38.02%	0.00%	-68.07%	213.22%	-27.54%	-49.85%	-	-
Horiz. %	22.52%	36.34%	36.34%	113.81%	36.34%	50.15%	100.00%	-
NAPS	0.3448	0.3348	0.3248	0.3301	0.323	0.3029	0.2633	19.63%
YoY %	2.99%	3.08%	-1.61%	2.20%	6.64%	15.04%	-	-
Horiz. %	130.95%	127.16%	123.36%	125.37%	122.67%	115.04%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	1.25	1.23	1.39	1.51	1.52	1.50	2.12	-
P/RPS	0.87	0.88	1.04	1.10	1.06	1.05	1.40	-27.11%
YoY %	-1.14%	-15.38%	-5.45%	3.77%	0.95%	-25.00%	-	-
Horiz. %	62.14%	62.86%	74.29%	78.57%	75.71%	75.00%	100.00%	-
P/EPS	16.15	12.49	15.38	11.05	8.04	7.96	10.17	35.99%
YoY %	29.30%	-18.79%	39.19%	37.44%	1.01%	-21.73%	-	-
Horiz. %	158.80%	122.81%	151.23%	108.65%	79.06%	78.27%	100.00%	-
EY	6.19	8.01	6.50	9.05	12.44	12.56	9.84	-26.52%
YoY %	-22.72%	23.23%	-28.18%	-27.25%	-0.96%	27.64%	-	-
Horiz. %	62.91%	81.40%	66.06%	91.97%	126.42%	127.64%	100.00%	-
DY	1.20	1.96	1.74	5.02	1.64	2.35	3.52	-51.10%
YoY %	-38.78%	12.64%	-65.34%	206.10%	-30.21%	-33.24%	-	-
Horiz. %	34.09%	55.68%	49.43%	142.61%	46.59%	66.76%	100.00%	-
P/NAPS	1.81	1.84	2.14	2.29	2.27	2.34	3.59	-36.57%
YoY %	-1.63%	-14.02%	-6.55%	0.88%	-2.99%	-34.82%	-	-
Horiz. %	50.42%	51.25%	59.61%	63.79%	63.23%	65.18%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	08/11/16	22/08/16	24/05/16	22/02/16	16/11/15	04/08/15	18/05/15	-
Price	1.16	1.14	1.27	1.35	1.61	1.59	1.87	-
P/RPS	0.81	0.81	0.95	0.98	1.12	1.11	1.23	-24.24%
YoY %	0.00%	-14.74%	-3.06%	-12.50%	0.90%	-9.76%	-	-
Horiz. %	65.85%	65.85%	77.24%	79.67%	91.06%	90.24%	100.00%	-
P/EPS	14.99	11.58	14.05	9.88	8.51	8.44	8.97	40.69%
YoY %	29.45%	-17.58%	42.21%	16.10%	0.83%	-5.91%	-	-
Horiz. %	167.11%	129.10%	156.63%	110.14%	94.87%	94.09%	100.00%	-
EY	6.67	8.64	7.12	10.12	11.75	11.85	11.15	-28.93%
YoY %	-22.80%	21.35%	-29.64%	-13.87%	-0.84%	6.28%	-	-
Horiz. %	59.82%	77.49%	63.86%	90.76%	105.38%	106.28%	100.00%	-
DY	1.29	2.12	1.90	5.62	1.55	2.21	3.99	-52.79%
YoY %	-39.15%	11.58%	-66.19%	262.58%	-29.86%	-44.61%	-	-
Horiz. %	32.33%	53.13%	47.62%	140.85%	38.85%	55.39%	100.00%	-
P/NAPS	1.68	1.70	1.95	2.05	2.40	2.48	3.17	-34.43%
YoY %	-1.18%	-12.82%	-4.88%	-14.58%	-3.23%	-21.77%	-	-
Horiz. %	53.00%	53.63%	61.51%	64.67%	75.71%	78.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos