[TEOSENG] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 107.25%
YoY- -96.08%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 412,889 380,933 330,759 197,535 207,490 167,961 181,352 12.95%
PBT 50,720 66,351 29,961 1,142 26,727 18,752 14,418 20.46%
Tax -9,622 -17,559 -6,586 -565 -4,621 -3,595 -1,800 28.15%
NP 41,098 48,792 23,375 577 22,106 15,157 12,618 19.09%
-
NP to SH 40,993 48,620 23,424 803 22,106 15,157 12,618 19.05%
-
Tax Rate 18.97% 26.46% 21.98% 49.47% 17.29% 19.17% 12.48% -
Total Cost 371,791 332,141 307,384 196,958 185,384 152,804 168,734 12.40%
-
Net Worth 197,862 158,000 132,022 112,419 99,591 79,978 62,113 18.70%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 CAGR
Div 7,494 20,000 5,000 - 4,501 3,199 2,839 15.45%
Div Payout % 18.28% 41.14% 21.35% - 20.36% 21.11% 22.50% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 197,862 158,000 132,022 112,419 99,591 79,978 62,113 18.70%
NOSH 300,001 200,000 200,034 200,749 200,063 199,947 177,468 8.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.95% 12.81% 7.07% 0.29% 10.65% 9.02% 6.96% -
ROE 20.72% 30.77% 17.74% 0.71% 22.20% 18.95% 20.31% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 137.73 190.47 165.35 98.40 103.71 84.00 102.19 4.51%
EPS 14.04 24.31 11.71 0.40 11.05 7.58 7.11 10.59%
DPS 2.50 10.00 2.50 0.00 2.25 1.60 1.60 6.82%
NAPS 0.66 0.79 0.66 0.56 0.4978 0.40 0.35 9.84%
Adjusted Per Share Value based on latest NOSH - 200,036
31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 137.63 126.97 110.25 65.84 69.16 55.99 60.45 12.95%
EPS 13.66 16.21 7.81 0.27 7.37 5.05 4.21 19.03%
DPS 2.50 6.67 1.67 0.00 1.50 1.07 0.95 15.39%
NAPS 0.6595 0.5267 0.4401 0.3747 0.332 0.2666 0.207 18.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 -
Price 1.51 1.82 0.63 0.53 0.44 0.46 0.45 -
P/RPS 1.10 0.96 0.38 0.54 0.42 0.55 0.44 14.52%
P/EPS 11.04 7.49 5.38 132.50 3.98 6.07 6.33 8.58%
EY 9.06 13.36 18.59 0.75 25.11 16.48 15.80 -7.90%
DY 1.66 5.49 3.97 0.00 5.11 3.48 3.56 -10.67%
P/NAPS 2.29 2.30 0.95 0.95 0.88 1.15 1.29 8.86%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/02/16 24/02/15 24/02/14 26/02/13 30/05/11 19/05/10 27/05/09 -
Price 1.35 1.59 0.66 0.48 0.465 0.43 0.50 -
P/RPS 0.98 0.83 0.40 0.49 0.45 0.51 0.49 10.80%
P/EPS 9.87 6.54 5.64 120.00 4.21 5.67 7.03 5.15%
EY 10.13 15.29 17.74 0.83 23.76 17.63 14.22 -4.89%
DY 1.85 6.29 3.79 0.00 4.84 3.72 3.20 -7.79%
P/NAPS 2.05 2.01 1.00 0.86 0.93 1.08 1.43 5.47%

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