[TEOSENG] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 32.38%
YoY- 2817.06%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
Revenue 433,712 412,889 380,933 330,759 197,535 207,490 167,961 15.06%
PBT 29,539 50,720 66,351 29,961 1,142 26,727 18,752 6.95%
Tax -5,990 -9,622 -17,559 -6,586 -565 -4,621 -3,595 7.84%
NP 23,549 41,098 48,792 23,375 577 22,106 15,157 6.73%
-
NP to SH 23,549 40,993 48,620 23,424 803 22,106 15,157 6.73%
-
Tax Rate 20.28% 18.97% 26.46% 21.98% 49.47% 17.29% 19.17% -
Total Cost 410,163 371,791 332,141 307,384 196,958 185,384 152,804 15.72%
-
Net Worth 251,825 197,862 158,000 132,022 112,419 99,591 79,978 18.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
Div 4,496 7,494 20,000 5,000 - 4,501 3,199 5.16%
Div Payout % 19.10% 18.28% 41.14% 21.35% - 20.36% 21.11% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
Net Worth 251,825 197,862 158,000 132,022 112,419 99,591 79,978 18.49%
NOSH 300,001 300,001 200,000 200,034 200,749 200,063 199,947 6.18%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
NP Margin 5.43% 9.95% 12.81% 7.07% 0.29% 10.65% 9.02% -
ROE 9.35% 20.72% 30.77% 17.74% 0.71% 22.20% 18.95% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
RPS 144.67 137.73 190.47 165.35 98.40 103.71 84.00 8.37%
EPS 7.86 14.04 24.31 11.71 0.40 11.05 7.58 0.53%
DPS 1.50 2.50 10.00 2.50 0.00 2.25 1.60 -0.95%
NAPS 0.84 0.66 0.79 0.66 0.56 0.4978 0.40 11.60%
Adjusted Per Share Value based on latest NOSH - 200,314
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
RPS 72.28 68.81 63.49 55.13 32.92 34.58 27.99 15.06%
EPS 3.92 6.83 8.10 3.90 0.13 3.68 2.53 6.69%
DPS 0.75 1.25 3.33 0.83 0.00 0.75 0.53 5.27%
NAPS 0.4197 0.3298 0.2633 0.22 0.1874 0.166 0.1333 18.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 -
Price 1.15 1.51 1.82 0.63 0.53 0.44 0.46 -
P/RPS 0.79 1.10 0.96 0.38 0.54 0.42 0.55 5.50%
P/EPS 14.64 11.04 7.49 5.38 132.50 3.98 6.07 13.91%
EY 6.83 9.06 13.36 18.59 0.75 25.11 16.48 -12.21%
DY 1.30 1.66 5.49 3.97 0.00 5.11 3.48 -13.55%
P/NAPS 1.37 2.29 2.30 0.95 0.95 0.88 1.15 2.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
Date 24/02/17 22/02/16 24/02/15 24/02/14 26/02/13 30/05/11 19/05/10 -
Price 1.13 1.35 1.59 0.66 0.48 0.465 0.43 -
P/RPS 0.78 0.98 0.83 0.40 0.49 0.45 0.51 6.48%
P/EPS 14.39 9.87 6.54 5.64 120.00 4.21 5.67 14.77%
EY 6.95 10.13 15.29 17.74 0.83 23.76 17.63 -12.86%
DY 1.33 1.85 6.29 3.79 0.00 4.84 3.72 -14.11%
P/NAPS 1.35 2.05 2.01 1.00 0.86 0.93 1.08 3.35%

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