[TEOSENG] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 270.11%
YoY- -46.34%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 271,764 217,802 196,744 209,892 203,199 176,814 161,316 9.07%
PBT 35,628 7,882 -12,023 16,632 32,634 26,955 13,446 17.62%
Tax -8,455 -1,800 -1,899 -3,345 -7,769 -6,851 -2,730 20.72%
NP 27,173 6,082 -13,922 13,287 24,865 20,104 10,716 16.76%
-
NP to SH 27,173 6,082 -13,922 13,287 24,760 19,888 10,800 16.61%
-
Tax Rate 23.73% 22.84% - 20.11% 23.81% 25.42% 20.30% -
Total Cost 244,591 211,720 210,666 196,605 178,334 156,710 150,600 8.41%
-
Net Worth 287,800 254,823 194,864 200,860 181,719 152,061 122,000 15.37%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 8,993 1,498 - - - 10,004 1,999 28.46%
Div Payout % 33.10% 24.65% - - - 50.30% 18.52% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 287,800 254,823 194,864 200,860 181,719 152,061 122,000 15.37%
NOSH 300,001 300,001 300,001 300,001 300,001 200,080 199,999 6.98%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.00% 2.79% -7.08% 6.33% 12.24% 11.37% 6.64% -
ROE 9.44% 2.39% -7.14% 6.62% 13.63% 13.08% 8.85% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 90.65 72.65 65.63 70.01 71.56 88.37 80.66 1.96%
EPS 9.06 2.03 -4.64 4.43 8.72 9.94 5.40 9.00%
DPS 3.00 0.50 0.00 0.00 0.00 5.00 1.00 20.08%
NAPS 0.96 0.85 0.65 0.67 0.64 0.76 0.61 7.84%
Adjusted Per Share Value based on latest NOSH - 300,001
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 90.59 72.60 65.58 69.96 67.73 58.94 53.77 9.07%
EPS 9.06 2.03 -4.64 4.43 8.25 6.63 3.60 16.62%
DPS 3.00 0.50 0.00 0.00 0.00 3.33 0.67 28.36%
NAPS 0.9593 0.8494 0.6495 0.6695 0.6057 0.5069 0.4067 15.36%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.05 0.86 0.96 1.23 1.50 1.00 0.58 -
P/RPS 1.16 1.18 1.46 1.76 2.10 1.13 0.72 8.26%
P/EPS 11.58 42.39 -20.67 27.75 17.20 10.06 10.74 1.26%
EY 8.63 2.36 -4.84 3.60 5.81 9.94 9.31 -1.25%
DY 2.86 0.58 0.00 0.00 0.00 5.00 1.72 8.84%
P/NAPS 1.09 1.01 1.48 1.84 2.34 1.32 0.95 2.31%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 16/08/19 20/08/18 29/08/17 22/08/16 04/08/15 22/08/14 27/08/13 -
Price 1.05 0.845 0.88 1.14 1.59 1.70 0.70 -
P/RPS 1.16 1.16 1.34 1.63 2.22 1.92 0.87 4.90%
P/EPS 11.58 41.65 -18.95 25.72 18.23 17.10 12.96 -1.85%
EY 8.63 2.40 -5.28 3.89 5.48 5.85 7.71 1.89%
DY 2.86 0.59 0.00 0.00 0.00 2.94 1.43 12.24%
P/NAPS 1.09 0.99 1.35 1.70 2.48 2.24 1.15 -0.88%

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