[TEOSENG] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 144.12%
YoY- 623.0%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Revenue 209,892 203,199 176,814 161,316 60,666 93,270 84,589 14.40%
PBT 16,632 32,634 26,955 13,446 -1,561 13,718 12,249 4.63%
Tax -3,345 -7,769 -6,851 -2,730 -497 -2,591 -2,027 7.69%
NP 13,287 24,865 20,104 10,716 -2,058 11,127 10,222 3.95%
-
NP to SH 13,287 24,760 19,888 10,800 -2,065 11,127 10,222 3.95%
-
Tax Rate 20.11% 23.81% 25.42% 20.30% - 18.89% 16.55% -
Total Cost 196,605 178,334 156,710 150,600 62,724 82,143 74,367 15.48%
-
Net Worth 200,860 181,719 152,061 122,000 112,271 90,356 80,015 14.60%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Div - - 10,004 1,999 - 1,701 1,500 -
Div Payout % - - 50.30% 18.52% - 15.29% 14.68% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Net Worth 200,860 181,719 152,061 122,000 112,271 90,356 80,015 14.60%
NOSH 300,001 300,001 200,080 199,999 200,485 200,125 200,039 6.18%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
NP Margin 6.33% 12.24% 11.37% 6.64% -3.39% 11.93% 12.08% -
ROE 6.62% 13.63% 13.08% 8.85% -1.84% 12.31% 12.78% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
RPS 70.01 71.56 88.37 80.66 30.26 46.61 42.29 7.74%
EPS 4.43 8.72 9.94 5.40 -1.03 5.56 5.11 -2.09%
DPS 0.00 0.00 5.00 1.00 0.00 0.85 0.75 -
NAPS 0.67 0.64 0.76 0.61 0.56 0.4515 0.40 7.93%
Adjusted Per Share Value based on latest NOSH - 199,874
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
RPS 34.98 33.87 29.47 26.89 10.11 15.54 14.10 14.40%
EPS 2.21 4.13 3.31 1.80 -0.34 1.85 1.70 3.96%
DPS 0.00 0.00 1.67 0.33 0.00 0.28 0.25 -
NAPS 0.3348 0.3029 0.2534 0.2033 0.1871 0.1506 0.1334 14.59%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/09/10 30/09/09 -
Price 1.23 1.50 1.00 0.58 0.64 0.47 0.47 -
P/RPS 1.76 2.10 1.13 0.72 0.00 1.01 1.11 7.06%
P/EPS 27.75 17.20 10.06 10.74 0.00 8.45 9.20 17.75%
EY 3.60 5.81 9.94 9.31 0.00 11.83 10.87 -15.09%
DY 0.00 0.00 5.00 1.72 0.00 1.81 1.60 -
P/NAPS 1.84 2.34 1.32 0.95 0.00 1.04 1.18 6.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Date 22/08/16 04/08/15 22/08/14 27/08/13 27/08/12 26/11/10 23/11/09 -
Price 1.14 1.59 1.70 0.70 0.62 0.45 0.44 -
P/RPS 1.63 2.22 1.92 0.87 0.00 0.97 1.04 6.88%
P/EPS 25.72 18.23 17.10 12.96 0.00 8.09 8.61 17.59%
EY 3.89 5.48 5.85 7.71 0.00 12.36 11.61 -14.94%
DY 0.00 0.00 2.94 1.43 0.00 1.89 1.70 -
P/NAPS 1.70 2.48 2.24 1.15 0.00 1.00 1.10 6.65%

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