[TEOSENG] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 73.86%
YoY- 779.07%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 530,140 478,280 547,102 490,285 424,209 433,712 412,889 4.25%
PBT 4,805 10,787 77,421 41,243 4,196 29,539 50,720 -32.45%
Tax -1,805 -6,589 -18,580 -10,880 -742 -5,990 -9,622 -24.32%
NP 3,000 4,198 58,841 30,363 3,454 23,549 41,098 -35.32%
-
NP to SH 3,000 4,198 58,841 30,363 3,454 23,549 40,993 -35.29%
-
Tax Rate 37.57% 61.08% 24.00% 26.38% 17.68% 20.28% 18.97% -
Total Cost 527,140 474,082 488,261 459,922 420,755 410,163 371,791 5.98%
-
Net Worth 311,482 308,543 305,597 278,806 254,823 251,825 197,862 7.84%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 17,630 8,993 - 4,496 7,494 -
Div Payout % - - 29.96% 29.62% - 19.10% 18.28% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 311,482 308,543 305,597 278,806 254,823 251,825 197,862 7.84%
NOSH 300,008 300,008 300,001 300,001 300,001 300,001 300,001 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 0.57% 0.88% 10.76% 6.19% 0.81% 5.43% 9.95% -
ROE 0.96% 1.36% 19.25% 10.89% 1.36% 9.35% 20.72% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 180.41 162.76 186.19 163.54 141.50 144.67 137.73 4.59%
EPS 1.02 1.43 20.02 10.13 1.15 7.86 14.04 -35.37%
DPS 0.00 0.00 6.00 3.00 0.00 1.50 2.50 -
NAPS 1.06 1.05 1.04 0.93 0.85 0.84 0.66 8.20%
Adjusted Per Share Value based on latest NOSH - 300,001
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 176.71 159.42 182.36 163.42 141.40 144.57 137.63 4.24%
EPS 1.00 1.40 19.61 10.12 1.15 7.85 13.66 -35.29%
DPS 0.00 0.00 5.88 3.00 0.00 1.50 2.50 -
NAPS 1.0382 1.0285 1.0186 0.9293 0.8494 0.8394 0.6595 7.84%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.74 0.885 1.29 0.965 1.00 1.15 1.51 -
P/RPS 0.41 0.54 0.69 0.59 0.71 0.79 1.10 -15.15%
P/EPS 72.48 61.95 6.44 9.53 86.80 14.64 11.04 36.79%
EY 1.38 1.61 15.52 10.50 1.15 6.83 9.06 -26.90%
DY 0.00 0.00 4.65 3.11 0.00 1.30 1.66 -
P/NAPS 0.70 0.84 1.24 1.04 1.18 1.37 2.29 -17.91%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 16/02/22 09/02/21 13/02/20 20/02/19 27/02/18 24/02/17 22/02/16 -
Price 0.80 0.80 1.15 1.32 0.99 1.13 1.35 -
P/RPS 0.44 0.49 0.62 0.81 0.70 0.78 0.98 -12.48%
P/EPS 78.36 56.00 5.74 13.03 85.93 14.39 9.87 41.19%
EY 1.28 1.79 17.41 7.67 1.16 6.95 10.13 -29.13%
DY 0.00 0.00 5.22 2.27 0.00 1.33 1.85 -
P/NAPS 0.75 0.76 1.11 1.42 1.16 1.35 2.05 -15.41%

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