[TEOSENG] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -6.37%
YoY- 50.83%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 CAGR
Revenue 95,266 107,957 90,609 89,773 82,230 60,666 49,552 10.16%
PBT -8,747 12,029 8,790 13,402 7,895 -1,561 8,431 -
Tax -489 -2,332 -1,542 -3,708 -1,587 -497 -1,492 -15.22%
NP -9,236 9,697 7,248 9,694 6,308 -2,058 6,939 -
-
NP to SH -9,236 9,697 7,268 9,617 6,376 -2,065 6,939 -
-
Tax Rate - 19.39% 17.54% 27.67% 20.10% - 17.70% -
Total Cost 104,502 98,260 83,361 80,079 75,922 62,724 42,613 14.20%
-
Net Worth 194,864 200,860 181,719 151,952 121,923 112,271 90,286 12.06%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 CAGR
Div - - - 9,996 1,998 - 1,699 -
Div Payout % - - - 103.95% 31.35% - 24.50% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 CAGR
Net Worth 194,864 200,860 181,719 151,952 121,923 112,271 90,286 12.06%
NOSH 300,001 300,001 300,001 199,937 199,874 200,485 199,971 6.19%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 CAGR
NP Margin -9.69% 8.98% 8.00% 10.80% 7.67% -3.39% 14.00% -
ROE -4.74% 4.83% 4.00% 6.33% 5.23% -1.84% 7.69% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 CAGR
RPS 31.78 36.01 31.91 44.90 41.14 30.26 24.78 3.75%
EPS -3.08 3.23 2.56 4.81 3.19 -1.03 3.47 -
DPS 0.00 0.00 0.00 5.00 1.00 0.00 0.85 -
NAPS 0.65 0.67 0.64 0.76 0.61 0.56 0.4515 5.54%
Adjusted Per Share Value based on latest NOSH - 199,937
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 CAGR
RPS 31.75 35.98 30.20 29.92 27.41 20.22 16.52 10.15%
EPS -3.08 3.23 2.42 3.21 2.13 -0.69 2.31 -
DPS 0.00 0.00 0.00 3.33 0.67 0.00 0.57 -
NAPS 0.6495 0.6695 0.6057 0.5065 0.4064 0.3742 0.3009 12.06%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/09/10 -
Price 0.96 1.23 1.50 1.00 0.58 0.64 0.47 -
P/RPS 3.02 3.42 4.70 2.23 1.41 0.00 1.90 7.10%
P/EPS -31.16 38.03 58.60 20.79 18.18 0.00 13.54 -
EY -3.21 2.63 1.71 4.81 5.50 0.00 7.38 -
DY 0.00 0.00 0.00 5.00 1.72 0.00 1.81 -
P/NAPS 1.48 1.84 2.34 1.32 0.95 0.00 1.04 5.36%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/10 CAGR
Date 29/08/17 22/08/16 04/08/15 22/08/14 27/08/13 27/08/12 26/11/10 -
Price 0.88 1.14 1.59 1.70 0.70 0.62 0.45 -
P/RPS 2.77 3.17 4.98 3.79 1.70 0.00 1.82 6.41%
P/EPS -28.56 35.24 62.12 35.34 21.94 0.00 12.97 -
EY -3.50 2.84 1.61 2.83 4.56 0.00 7.71 -
DY 0.00 0.00 0.00 2.94 1.43 0.00 1.89 -
P/NAPS 1.35 1.70 2.48 2.24 1.15 0.00 1.00 4.54%

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