[TEOSENG] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -16.3%
YoY- -15.69%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 490,285 424,209 433,712 412,889 380,933 330,759 197,535 16.35%
PBT 41,243 4,196 29,539 50,720 66,351 29,961 1,142 81.75%
Tax -10,880 -742 -5,990 -9,622 -17,559 -6,586 -565 63.68%
NP 30,363 3,454 23,549 41,098 48,792 23,375 577 93.52%
-
NP to SH 30,363 3,454 23,549 40,993 48,620 23,424 803 83.15%
-
Tax Rate 26.38% 17.68% 20.28% 18.97% 26.46% 21.98% 49.47% -
Total Cost 459,922 420,755 410,163 371,791 332,141 307,384 196,958 15.17%
-
Net Worth 278,806 254,823 251,825 197,862 158,000 132,022 112,419 16.33%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,993 - 4,496 7,494 20,000 5,000 - -
Div Payout % 29.62% - 19.10% 18.28% 41.14% 21.35% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 278,806 254,823 251,825 197,862 158,000 132,022 112,419 16.33%
NOSH 300,001 300,001 300,001 300,001 200,000 200,034 200,749 6.92%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.19% 0.81% 5.43% 9.95% 12.81% 7.07% 0.29% -
ROE 10.89% 1.36% 9.35% 20.72% 30.77% 17.74% 0.71% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 163.54 141.50 144.67 137.73 190.47 165.35 98.40 8.83%
EPS 10.13 1.15 7.86 14.04 24.31 11.71 0.40 71.32%
DPS 3.00 0.00 1.50 2.50 10.00 2.50 0.00 -
NAPS 0.93 0.85 0.84 0.66 0.79 0.66 0.56 8.81%
Adjusted Per Share Value based on latest NOSH - 300,001
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 163.42 141.40 144.57 137.63 126.97 110.25 65.84 16.35%
EPS 10.12 1.15 7.85 13.66 16.21 7.81 0.27 82.88%
DPS 3.00 0.00 1.50 2.50 6.67 1.67 0.00 -
NAPS 0.9293 0.8494 0.8394 0.6595 0.5267 0.4401 0.3747 16.33%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.965 1.00 1.15 1.51 1.82 0.63 0.53 -
P/RPS 0.59 0.71 0.79 1.10 0.96 0.38 0.54 1.48%
P/EPS 9.53 86.80 14.64 11.04 7.49 5.38 132.50 -35.49%
EY 10.50 1.15 6.83 9.06 13.36 18.59 0.75 55.21%
DY 3.11 0.00 1.30 1.66 5.49 3.97 0.00 -
P/NAPS 1.04 1.18 1.37 2.29 2.30 0.95 0.95 1.51%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 27/02/18 24/02/17 22/02/16 24/02/15 24/02/14 26/02/13 -
Price 1.32 0.99 1.13 1.35 1.59 0.66 0.48 -
P/RPS 0.81 0.70 0.78 0.98 0.83 0.40 0.49 8.73%
P/EPS 13.03 85.93 14.39 9.87 6.54 5.64 120.00 -30.91%
EY 7.67 1.16 6.95 10.13 15.29 17.74 0.83 44.83%
DY 2.27 0.00 1.33 1.85 6.29 3.79 0.00 -
P/NAPS 1.42 1.16 1.35 2.05 2.01 1.00 0.86 8.71%

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