[TEOSENG] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -120.54%
YoY- -234.71%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 115,982 150,517 115,075 101,478 101,935 112,950 87,041 4.89%
PBT 2,809 29,177 8,588 -3,473 4,603 23,884 13,553 -23.05%
Tax -903 -7,088 -1,978 -1,363 -1,013 -6,267 -3,143 -18.75%
NP 1,906 22,089 6,610 -4,836 3,590 17,617 10,410 -24.62%
-
NP to SH 1,906 22,089 6,610 -4,836 3,590 17,490 10,271 -24.45%
-
Tax Rate 32.15% 24.29% 23.03% - 22.01% 26.24% 23.19% -
Total Cost 114,076 128,428 108,465 106,314 98,345 95,333 76,631 6.84%
-
Net Worth 305,605 290,798 254,823 203,858 194,864 158,026 141,875 13.62%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 8,993 - - 3,507 15,534 - -
Div Payout % - 40.72% - - 97.70% 88.82% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 305,605 290,798 254,823 203,858 194,864 158,026 141,875 13.62%
NOSH 300,008 300,001 300,001 300,001 300,001 267,840 199,824 7.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 1.64% 14.68% 5.74% -4.77% 3.52% 15.60% 11.96% -
ROE 0.62% 7.60% 2.59% -2.37% 1.84% 11.07% 7.24% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 39.47 50.21 38.38 33.85 34.00 42.17 43.56 -1.62%
EPS 0.65 7.37 2.20 -1.61 1.20 6.53 5.14 -29.13%
DPS 0.00 3.00 0.00 0.00 1.17 5.80 0.00 -
NAPS 1.04 0.97 0.85 0.68 0.65 0.59 0.71 6.56%
Adjusted Per Share Value based on latest NOSH - 300,001
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 19.33 25.09 19.18 16.91 16.99 18.82 14.51 4.89%
EPS 0.32 3.68 1.10 -0.81 0.60 2.91 1.71 -24.35%
DPS 0.00 1.50 0.00 0.00 0.58 2.59 0.00 -
NAPS 0.5093 0.4847 0.4247 0.3398 0.3248 0.2634 0.2365 13.62%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.96 1.22 0.96 1.05 1.39 2.12 0.70 -
P/RPS 2.43 2.43 2.50 3.10 4.09 5.03 1.61 7.09%
P/EPS 148.00 16.56 43.54 -65.09 116.08 32.47 13.62 48.77%
EY 0.68 6.04 2.30 -1.54 0.86 3.08 7.34 -32.70%
DY 0.00 2.46 0.00 0.00 0.84 2.74 0.00 -
P/NAPS 0.92 1.26 1.13 1.54 2.14 3.59 0.99 -1.21%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 18/05/20 09/05/19 24/05/18 26/05/17 24/05/16 18/05/15 26/05/14 -
Price 1.13 1.36 0.925 1.05 1.27 1.87 0.65 -
P/RPS 2.86 2.71 2.41 3.10 3.74 4.43 1.49 11.46%
P/EPS 174.21 18.46 41.95 -65.09 106.05 28.64 12.65 54.75%
EY 0.57 5.42 2.38 -1.54 0.94 3.49 7.91 -35.46%
DY 0.00 2.21 0.00 0.00 0.92 3.10 0.00 -
P/NAPS 1.09 1.40 1.09 1.54 1.95 3.17 0.92 2.86%

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