[TEOSENG] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
16-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 94.52%
YoY- 171.45%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 361,137 304,746 233,470 236,732 271,764 217,802 196,744 10.64%
PBT 47,049 6,198 -12,465 7,068 35,628 7,882 -12,023 -
Tax -1,966 1,894 1,139 -1,980 -8,455 -1,800 -1,899 0.57%
NP 45,083 8,092 -11,326 5,088 27,173 6,082 -13,922 -
-
NP to SH 45,083 8,092 -11,326 5,088 27,173 6,082 -13,922 -
-
Tax Rate 4.18% -30.56% - 28.01% 23.73% 22.84% - -
Total Cost 316,054 296,654 244,796 231,644 244,591 211,720 210,666 6.99%
-
Net Worth 375,928 320,297 296,789 308,543 287,800 254,823 194,864 11.56%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - 8,993 1,498 - -
Div Payout % - - - - 33.10% 24.65% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 375,928 320,297 296,789 308,543 287,800 254,823 194,864 11.56%
NOSH 300,008 300,008 300,008 300,008 300,001 300,001 300,001 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.48% 2.66% -4.85% 2.15% 10.00% 2.79% -7.08% -
ROE 11.99% 2.53% -3.82% 1.65% 9.44% 2.39% -7.14% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 122.96 103.71 79.45 80.56 90.65 72.65 65.63 11.02%
EPS 15.35 2.75 -3.85 1.73 9.06 2.03 -4.64 -
DPS 0.00 0.00 0.00 0.00 3.00 0.50 0.00 -
NAPS 1.28 1.09 1.01 1.05 0.96 0.85 0.65 11.95%
Adjusted Per Share Value based on latest NOSH - 300,008
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 120.38 101.58 77.82 78.91 90.59 72.60 65.58 10.64%
EPS 15.03 2.70 -3.78 1.70 9.06 2.03 -4.64 -
DPS 0.00 0.00 0.00 0.00 3.00 0.50 0.00 -
NAPS 1.2531 1.0676 0.9893 1.0285 0.9593 0.8494 0.6495 11.56%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.92 0.785 0.765 0.895 1.05 0.86 0.96 -
P/RPS 0.75 0.76 0.96 1.11 1.16 1.18 1.46 -10.50%
P/EPS 5.99 28.51 -19.85 51.69 11.58 42.39 -20.67 -
EY 16.69 3.51 -5.04 1.93 8.63 2.36 -4.84 -
DY 0.00 0.00 0.00 0.00 2.86 0.58 0.00 -
P/NAPS 0.72 0.72 0.76 0.85 1.09 1.01 1.48 -11.31%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 16/08/22 17/08/21 12/08/20 16/08/19 20/08/18 29/08/17 -
Price 1.08 0.785 0.715 0.835 1.05 0.845 0.88 -
P/RPS 0.88 0.76 0.90 1.04 1.16 1.16 1.34 -6.76%
P/EPS 7.04 28.51 -18.55 48.22 11.58 41.65 -18.95 -
EY 14.21 3.51 -5.39 2.07 8.63 2.40 -5.28 -
DY 0.00 0.00 0.00 0.00 2.86 0.59 0.00 -
P/NAPS 0.84 0.72 0.71 0.80 1.09 0.99 1.35 -7.59%

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