[TEOSENG] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 170.11%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 121,247 102,727 95,266 107,957 90,609 89,773 82,230 6.68%
PBT 6,451 -706 -8,747 12,029 8,790 13,402 7,895 -3.30%
Tax -1,367 178 -489 -2,332 -1,542 -3,708 -1,587 -2.45%
NP 5,084 -528 -9,236 9,697 7,248 9,694 6,308 -3.52%
-
NP to SH 5,084 -528 -9,236 9,697 7,268 9,617 6,376 -3.70%
-
Tax Rate 21.19% - - 19.39% 17.54% 27.67% 20.10% -
Total Cost 116,163 103,255 104,502 98,260 83,361 80,079 75,922 7.34%
-
Net Worth 287,800 254,823 194,864 200,860 181,719 151,952 121,923 15.38%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 1,498 - - - 9,996 1,998 -
Div Payout % - 0.00% - - - 103.95% 31.35% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 287,800 254,823 194,864 200,860 181,719 151,952 121,923 15.38%
NOSH 300,001 300,001 300,001 300,001 300,001 199,937 199,874 6.99%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.19% -0.51% -9.69% 8.98% 8.00% 10.80% 7.67% -
ROE 1.77% -0.21% -4.74% 4.83% 4.00% 6.33% 5.23% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 40.44 34.27 31.78 36.01 31.91 44.90 41.14 -0.28%
EPS 1.70 -0.18 -3.08 3.23 2.56 4.81 3.19 -9.95%
DPS 0.00 0.50 0.00 0.00 0.00 5.00 1.00 -
NAPS 0.96 0.85 0.65 0.67 0.64 0.76 0.61 7.84%
Adjusted Per Share Value based on latest NOSH - 300,001
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 20.21 17.12 15.88 17.99 15.10 14.96 13.70 6.69%
EPS 0.85 -0.09 -1.54 1.62 1.21 1.60 1.06 -3.61%
DPS 0.00 0.25 0.00 0.00 0.00 1.67 0.33 -
NAPS 0.4797 0.4247 0.3248 0.3348 0.3029 0.2532 0.2032 15.38%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.05 0.86 0.96 1.23 1.50 1.00 0.58 -
P/RPS 2.60 2.51 3.02 3.42 4.70 2.23 1.41 10.73%
P/EPS 61.92 -488.30 -31.16 38.03 58.60 20.79 18.18 22.64%
EY 1.62 -0.20 -3.21 2.63 1.71 4.81 5.50 -18.42%
DY 0.00 0.58 0.00 0.00 0.00 5.00 1.72 -
P/NAPS 1.09 1.01 1.48 1.84 2.34 1.32 0.95 2.31%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 16/08/19 20/08/18 29/08/17 22/08/16 04/08/15 22/08/14 27/08/13 -
Price 1.05 0.845 0.88 1.14 1.59 1.70 0.70 -
P/RPS 2.60 2.47 2.77 3.17 4.98 3.79 1.70 7.33%
P/EPS 61.92 -479.78 -28.56 35.24 62.12 35.34 21.94 18.86%
EY 1.62 -0.21 -3.50 2.84 1.61 2.83 4.56 -15.83%
DY 0.00 0.59 0.00 0.00 0.00 2.94 1.43 -
P/NAPS 1.09 0.99 1.35 1.70 2.48 2.24 1.15 -0.88%

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