[TEOSENG] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 85.06%
YoY- -46.34%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 543,528 435,604 393,488 419,784 406,398 353,628 322,632 9.07%
PBT 71,256 15,764 -24,046 33,264 65,268 53,910 26,892 17.62%
Tax -16,910 -3,600 -3,798 -6,690 -15,538 -13,702 -5,460 20.72%
NP 54,346 12,164 -27,844 26,574 49,730 40,208 21,432 16.76%
-
NP to SH 54,346 12,164 -27,844 26,574 49,520 39,776 21,600 16.61%
-
Tax Rate 23.73% 22.84% - 20.11% 23.81% 25.42% 20.30% -
Total Cost 489,182 423,440 421,332 393,210 356,668 313,420 301,200 8.41%
-
Net Worth 287,800 254,823 194,864 200,860 181,719 152,061 122,000 15.37%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 17,987 2,997 - - - 20,008 3,999 28.46%
Div Payout % 33.10% 24.65% - - - 50.30% 18.52% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 287,800 254,823 194,864 200,860 181,719 152,061 122,000 15.37%
NOSH 300,001 300,001 300,001 300,001 300,001 200,080 199,999 6.98%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.00% 2.79% -7.08% 6.33% 12.24% 11.37% 6.64% -
ROE 18.88% 4.77% -14.29% 13.23% 27.25% 26.16% 17.70% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 181.30 145.30 131.25 140.03 143.13 176.74 161.32 1.96%
EPS 18.12 4.06 -9.28 8.86 17.44 19.88 10.80 9.00%
DPS 6.00 1.00 0.00 0.00 0.00 10.00 2.00 20.08%
NAPS 0.96 0.85 0.65 0.67 0.64 0.76 0.61 7.84%
Adjusted Per Share Value based on latest NOSH - 300,001
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 181.17 145.20 131.16 139.92 135.46 117.87 107.54 9.07%
EPS 18.11 4.05 -9.28 8.86 16.51 13.26 7.20 16.60%
DPS 6.00 1.00 0.00 0.00 0.00 6.67 1.33 28.52%
NAPS 0.9593 0.8494 0.6495 0.6695 0.6057 0.5069 0.4067 15.36%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.05 0.86 0.96 1.23 1.50 1.00 0.58 -
P/RPS 0.58 0.59 0.73 0.88 1.05 0.57 0.36 8.26%
P/EPS 5.79 21.20 -10.34 13.88 8.60 5.03 5.37 1.26%
EY 17.26 4.72 -9.67 7.21 11.63 19.88 18.62 -1.25%
DY 5.71 1.16 0.00 0.00 0.00 10.00 3.45 8.75%
P/NAPS 1.09 1.01 1.48 1.84 2.34 1.32 0.95 2.31%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 16/08/19 20/08/18 29/08/17 22/08/16 04/08/15 22/08/14 27/08/13 -
Price 1.05 0.845 0.88 1.14 1.59 1.70 0.70 -
P/RPS 0.58 0.58 0.67 0.81 1.11 0.96 0.43 5.11%
P/EPS 5.79 20.83 -9.47 12.86 9.12 8.55 6.48 -1.85%
EY 17.26 4.80 -10.55 7.78 10.97 11.69 15.43 1.88%
DY 5.71 1.18 0.00 0.00 0.00 5.88 2.86 12.20%
P/NAPS 1.09 0.99 1.35 1.70 2.48 2.24 1.15 -0.88%

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