[TEOSENG] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
07-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -119.01%
YoY- -141.87%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 190,069 183,400 147,360 115,451 115,982 150,517 115,075 8.71%
PBT 40,964 24,422 3,737 1,443 2,809 29,177 8,588 29.71%
Tax -6,959 -4,738 423 -2,241 -903 -7,088 -1,978 23.30%
NP 34,005 19,684 4,160 -798 1,906 22,089 6,610 31.35%
-
NP to SH 34,005 19,684 4,160 -798 1,906 22,089 6,610 31.35%
-
Tax Rate 16.99% 19.40% -11.32% 155.30% 32.15% 24.29% 23.03% -
Total Cost 156,064 163,716 143,200 116,249 114,076 128,428 108,465 6.24%
-
Net Worth 501,604 355,559 314,420 308,543 305,605 290,798 254,823 11.93%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 7,333 5,877 - - - 8,993 - -
Div Payout % 21.57% 29.86% - - - 40.72% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 501,604 355,559 314,420 308,543 305,605 290,798 254,823 11.93%
NOSH 300,008 300,008 300,008 300,008 300,008 300,001 300,001 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 17.89% 10.73% 2.82% -0.69% 1.64% 14.68% 5.74% -
ROE 6.78% 5.54% 1.32% -0.26% 0.62% 7.60% 2.59% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 64.80 62.41 50.15 39.29 39.47 50.21 38.38 9.11%
EPS 11.59 6.70 1.42 -0.27 0.65 7.37 2.20 31.87%
DPS 2.50 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.71 1.21 1.07 1.05 1.04 0.97 0.85 12.34%
Adjusted Per Share Value based on latest NOSH - 300,008
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 63.35 61.13 49.12 38.48 38.66 50.17 38.36 8.71%
EPS 11.33 6.56 1.39 -0.27 0.64 7.36 2.20 31.37%
DPS 2.44 1.96 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.672 1.1852 1.048 1.0285 1.0187 0.9693 0.8494 11.93%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.86 0.815 0.78 0.785 0.96 1.22 0.96 -
P/RPS 2.87 1.31 1.56 2.00 2.43 2.43 2.50 2.32%
P/EPS 16.04 12.17 55.10 -289.06 148.00 16.56 43.54 -15.31%
EY 6.23 8.22 1.81 -0.35 0.68 6.04 2.30 18.04%
DY 1.34 2.45 0.00 0.00 0.00 2.46 0.00 -
P/NAPS 1.09 0.67 0.73 0.75 0.92 1.26 1.13 -0.59%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 14/05/24 15/05/23 12/05/22 07/05/21 18/05/20 09/05/19 24/05/18 -
Price 1.84 0.88 0.865 0.785 1.13 1.36 0.925 -
P/RPS 2.84 1.41 1.72 2.00 2.86 2.71 2.41 2.77%
P/EPS 15.87 13.14 61.10 -289.06 174.21 18.46 41.95 -14.94%
EY 6.30 7.61 1.64 -0.35 0.57 5.42 2.38 17.59%
DY 1.36 2.27 0.00 0.00 0.00 2.21 0.00 -
P/NAPS 1.08 0.73 0.81 0.75 1.09 1.40 1.09 -0.15%

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