[TEOSENG] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
17-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 55.28%
YoY- -149.31%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 479,669 546,854 457,418 408,048 429,422 407,561 363,300 4.73%
PBT 12,952 78,961 21,981 -10,221 32,985 59,626 59,132 -22.34%
Tax -4,510 -18,670 -4,517 -2,229 -7,736 -10,510 -17,925 -20.52%
NP 8,441 60,290 17,464 -12,450 25,249 49,116 41,206 -23.20%
-
NP to SH 8,441 60,290 17,464 -12,450 25,249 48,976 40,862 -23.09%
-
Tax Rate 34.82% 23.64% 20.55% - 23.45% 17.63% 30.31% -
Total Cost 471,228 486,564 439,954 420,498 404,173 358,445 322,093 6.54%
-
Net Worth 311,482 305,787 260,819 197,862 206,856 193,817 150,034 12.93%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 19,986 1,998 - 5,995 9,642 26,672 -
Div Payout % - 33.15% 11.44% - 23.75% 19.69% 65.27% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 311,482 305,787 260,819 197,862 206,856 193,817 150,034 12.93%
NOSH 300,008 300,001 300,001 300,001 300,001 300,001 200,045 6.98%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.76% 11.02% 3.82% -3.05% 5.88% 12.05% 11.34% -
ROE 2.71% 19.72% 6.70% -6.29% 12.21% 25.27% 27.24% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 163.24 182.41 152.58 136.11 143.24 140.89 181.61 -1.76%
EPS 2.87 20.11 5.83 -4.15 8.43 16.93 20.43 -27.87%
DPS 0.00 6.67 0.67 0.00 2.00 3.33 13.33 -
NAPS 1.06 1.02 0.87 0.66 0.69 0.67 0.75 5.92%
Adjusted Per Share Value based on latest NOSH - 300,001
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 159.89 182.28 152.47 136.01 143.14 135.85 121.10 4.73%
EPS 2.81 20.10 5.82 -4.15 8.42 16.32 13.62 -23.11%
DPS 0.00 6.66 0.67 0.00 2.00 3.21 8.89 -
NAPS 1.0382 1.0193 0.8694 0.6595 0.6895 0.646 0.5001 12.93%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.795 1.12 0.83 0.94 1.25 1.52 2.33 -
P/RPS 0.49 0.61 0.54 0.69 0.87 1.08 1.28 -14.77%
P/EPS 27.67 5.57 14.25 -22.63 14.84 8.98 11.41 15.89%
EY 3.61 17.96 7.02 -4.42 6.74 11.14 8.77 -13.73%
DY 0.00 5.95 0.80 0.00 1.60 2.19 5.72 -
P/NAPS 0.75 1.10 0.95 1.42 1.81 2.27 3.11 -21.08%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 17/11/20 20/11/19 13/11/18 17/11/17 08/11/16 16/11/15 11/11/14 -
Price 0.825 1.39 0.845 0.94 1.16 1.61 2.43 -
P/RPS 0.51 0.76 0.55 0.69 0.81 1.14 1.34 -14.85%
P/EPS 28.72 6.91 14.51 -22.63 13.77 9.51 11.90 15.80%
EY 3.48 14.47 6.89 -4.42 7.26 10.52 8.41 -13.66%
DY 0.00 4.80 0.79 0.00 1.72 2.07 5.49 -
P/NAPS 0.78 1.36 0.97 1.42 1.68 2.40 3.24 -21.11%

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