[TEOSENG] QoQ TTM 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- 92.38%
YoY- -69.72%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 330,759 314,181 298,185 276,621 263,150 264,636 266,679 15.39%
PBT 29,961 27,591 16,149 6,693 4,451 9,354 16,594 48.11%
Tax -6,586 -4,813 -2,798 -1,708 -1,915 -5,039 -6,232 3.74%
NP 23,375 22,778 13,351 4,985 2,536 4,315 10,362 71.74%
-
NP to SH 23,424 23,116 13,668 5,227 2,717 4,450 10,437 71.16%
-
Tax Rate 21.98% 17.44% 17.33% 25.52% 43.02% 53.87% 37.56% -
Total Cost 307,384 291,403 284,834 271,636 260,614 260,321 256,317 12.83%
-
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 5,003 1,998 1,998 - 3,489 3,489 3,489 27.07%
Div Payout % 21.36% 8.65% 14.62% - 128.42% 78.41% 33.43% -
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 7.07% 7.25% 4.48% 1.80% 0.96% 1.63% 3.89% -
ROE 17.72% 18.36% 11.21% 4.50% 2.43% 4.06% 9.30% -
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 165.12 157.20 149.19 138.19 131.55 132.68 133.02 15.45%
EPS 11.69 11.57 6.84 2.61 1.36 2.23 5.21 71.13%
DPS 2.50 1.00 1.00 0.00 1.75 1.75 1.75 26.76%
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 110.25 104.72 99.39 92.20 87.71 88.21 88.89 15.39%
EPS 7.81 7.71 4.56 1.74 0.91 1.48 3.48 71.16%
DPS 1.67 0.67 0.67 0.00 1.16 1.16 1.16 27.41%
NAPS 0.4407 0.4197 0.4064 0.387 0.3734 0.3657 0.3742 11.48%
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 0.38 0.44 0.39 0.42 0.40 0.45 0.48 -14.38%
P/EPS 5.39 5.97 8.48 22.21 39.02 26.89 12.29 -42.18%
EY 18.56 16.76 11.79 4.50 2.56 3.72 8.13 73.11%
DY 3.97 1.45 1.72 0.00 3.30 2.92 2.73 28.26%
P/NAPS 0.95 1.10 0.95 1.00 0.95 1.09 1.14 -11.41%
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 0.40 0.38 0.47 0.43 0.36 0.43 0.47 -10.16%
P/EPS 5.64 5.19 10.24 22.98 35.34 25.55 11.91 -39.16%
EY 17.72 19.28 9.77 4.35 2.83 3.91 8.40 64.26%
DY 3.79 1.67 1.43 0.00 3.65 3.07 2.82 21.71%
P/NAPS 1.00 0.95 1.15 1.03 0.86 1.04 1.11 -6.70%

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