[TEOSENG] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 44.12%
YoY- 408.77%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Revenue 107,957 90,609 89,773 82,230 60,666 49,552 43,125 14.55%
PBT 12,029 8,790 13,402 7,895 -1,561 8,431 5,677 11.76%
Tax -2,332 -1,542 -3,708 -1,587 -497 -1,492 -527 24.63%
NP 9,697 7,248 9,694 6,308 -2,058 6,939 5,150 9.82%
-
NP to SH 9,697 7,268 9,617 6,376 -2,065 6,939 5,150 9.82%
-
Tax Rate 19.39% 17.54% 27.67% 20.10% - 17.70% 9.28% -
Total Cost 98,260 83,361 80,079 75,922 62,724 42,613 37,975 15.11%
-
Net Worth 200,860 181,719 151,952 121,923 112,271 90,286 79,844 14.63%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Div - - 9,996 1,998 - 1,699 1,497 -
Div Payout % - - 103.95% 31.35% - 24.50% 29.07% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Net Worth 200,860 181,719 151,952 121,923 112,271 90,286 79,844 14.63%
NOSH 300,001 300,001 199,937 199,874 200,485 199,971 199,612 6.21%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
NP Margin 8.98% 8.00% 10.80% 7.67% -3.39% 14.00% 11.94% -
ROE 4.83% 4.00% 6.33% 5.23% -1.84% 7.69% 6.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
RPS 36.01 31.91 44.90 41.14 30.26 24.78 21.60 7.86%
EPS 3.23 2.56 4.81 3.19 -1.03 3.47 2.58 3.38%
DPS 0.00 0.00 5.00 1.00 0.00 0.85 0.75 -
NAPS 0.67 0.64 0.76 0.61 0.56 0.4515 0.40 7.93%
Adjusted Per Share Value based on latest NOSH - 199,874
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
RPS 17.99 15.10 14.96 13.70 10.11 8.26 7.19 14.54%
EPS 1.62 1.21 1.60 1.06 -0.34 1.16 0.86 9.83%
DPS 0.00 0.00 1.67 0.33 0.00 0.28 0.25 -
NAPS 0.3348 0.3029 0.2532 0.2032 0.1871 0.1505 0.1331 14.63%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/09/10 30/09/09 -
Price 1.23 1.50 1.00 0.58 0.64 0.47 0.47 -
P/RPS 3.42 4.70 2.23 1.41 0.00 1.90 2.18 6.89%
P/EPS 38.03 58.60 20.79 18.18 0.00 13.54 18.22 11.51%
EY 2.63 1.71 4.81 5.50 0.00 7.38 5.49 -10.32%
DY 0.00 0.00 5.00 1.72 0.00 1.81 1.60 -
P/NAPS 1.84 2.34 1.32 0.95 0.00 1.04 1.18 6.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 30/09/09 CAGR
Date 22/08/16 04/08/15 22/08/14 27/08/13 27/08/12 26/11/10 23/11/09 -
Price 1.14 1.59 1.70 0.70 0.62 0.45 0.44 -
P/RPS 3.17 4.98 3.79 1.70 0.00 1.82 2.04 6.74%
P/EPS 35.24 62.12 35.34 21.94 0.00 12.97 17.05 11.34%
EY 2.84 1.61 2.83 4.56 0.00 7.71 5.86 -10.17%
DY 0.00 0.00 2.94 1.43 0.00 1.89 1.70 -
P/NAPS 1.70 2.48 2.24 1.15 0.00 1.00 1.10 6.65%

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