[TEOSENG] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 22.06%
YoY- 361.5%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Revenue 419,784 406,398 353,628 322,632 242,664 186,540 169,178 14.40%
PBT 33,264 65,268 53,910 26,892 -6,244 27,436 24,498 4.63%
Tax -6,690 -15,538 -13,702 -5,460 -1,988 -5,182 -4,054 7.69%
NP 26,574 49,730 40,208 21,432 -8,232 22,254 20,444 3.95%
-
NP to SH 26,574 49,520 39,776 21,600 -8,260 22,254 20,444 3.95%
-
Tax Rate 20.11% 23.81% 25.42% 20.30% - 18.89% 16.55% -
Total Cost 393,210 356,668 313,420 301,200 250,896 164,286 148,734 15.48%
-
Net Worth 200,860 181,719 152,061 122,000 112,271 90,356 80,015 14.60%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Div - - 20,008 3,999 - 3,402 3,000 -
Div Payout % - - 50.30% 18.52% - 15.29% 14.68% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Net Worth 200,860 181,719 152,061 122,000 112,271 90,356 80,015 14.60%
NOSH 300,001 300,001 200,080 199,999 200,485 200,125 200,039 6.18%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
NP Margin 6.33% 12.24% 11.37% 6.64% -3.39% 11.93% 12.08% -
ROE 13.23% 27.25% 26.16% 17.70% -7.36% 24.63% 25.55% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
RPS 140.03 143.13 176.74 161.32 121.04 93.21 84.57 7.75%
EPS 8.86 17.44 19.88 10.80 -4.12 11.12 10.22 -2.09%
DPS 0.00 0.00 10.00 2.00 0.00 1.70 1.50 -
NAPS 0.67 0.64 0.76 0.61 0.56 0.4515 0.40 7.93%
Adjusted Per Share Value based on latest NOSH - 199,874
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
RPS 69.96 67.73 58.94 53.77 40.44 31.09 28.20 14.40%
EPS 4.43 8.25 6.63 3.60 -1.38 3.71 3.41 3.95%
DPS 0.00 0.00 3.33 0.67 0.00 0.57 0.50 -
NAPS 0.3348 0.3029 0.2534 0.2033 0.1871 0.1506 0.1334 14.59%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/09/10 30/09/09 -
Price 1.23 1.50 1.00 0.58 0.64 0.47 0.47 -
P/RPS 0.88 1.05 0.57 0.36 0.00 0.50 0.56 6.92%
P/EPS 13.88 8.60 5.03 5.37 0.00 4.23 4.60 17.76%
EY 7.21 11.63 19.88 18.62 0.00 23.66 21.74 -15.07%
DY 0.00 0.00 10.00 3.45 0.00 3.62 3.19 -
P/NAPS 1.84 2.34 1.32 0.95 0.00 1.04 1.18 6.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Date 22/08/16 04/08/15 22/08/14 27/08/13 27/08/12 26/11/10 23/11/09 -
Price 1.14 1.59 1.70 0.70 0.62 0.45 0.44 -
P/RPS 0.81 1.11 0.96 0.43 0.00 0.48 0.52 6.78%
P/EPS 12.86 9.12 8.55 6.48 0.00 4.05 4.31 17.57%
EY 7.78 10.97 11.69 15.43 0.00 24.71 23.23 -14.95%
DY 0.00 0.00 5.88 2.86 0.00 3.78 3.41 -
P/NAPS 1.70 2.48 2.24 1.15 0.00 1.00 1.10 6.65%

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