[TEOSENG] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
15-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -86.88%
YoY- -77.34%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 199,988 166,576 144,527 123,020 138,377 125,262 109,292 10.59%
PBT 40,594 5,935 5,815 2,646 23,593 8,604 4,357 45.03%
Tax 3,240 -5,419 -3,538 -1,403 -5,548 -1,588 227 55.71%
NP 43,834 516 2,277 1,243 18,045 7,016 4,584 45.66%
-
NP to SH 43,834 516 2,277 1,243 18,045 7,016 4,584 45.66%
-
Tax Rate -7.98% 91.31% 60.84% 53.02% 23.52% 18.46% -5.21% -
Total Cost 156,154 166,060 142,250 121,777 120,332 118,246 104,708 6.88%
-
Net Worth 419,564 320,297 299,728 311,482 305,787 260,819 197,862 13.33%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 5,995 - - -
Div Payout % - - - - 33.23% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 419,564 320,297 299,728 311,482 305,787 260,819 197,862 13.33%
NOSH 300,008 300,008 300,008 300,008 300,001 300,001 300,001 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 21.92% 0.31% 1.58% 1.01% 13.04% 5.60% 4.19% -
ROE 10.45% 0.16% 0.76% 0.40% 5.90% 2.69% 2.32% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 68.16 56.69 49.18 41.86 46.16 41.78 36.46 10.98%
EPS 14.94 0.18 0.77 0.42 6.02 2.34 1.53 46.17%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.43 1.09 1.02 1.06 1.02 0.87 0.66 13.74%
Adjusted Per Share Value based on latest NOSH - 300,008
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 66.66 55.52 48.17 41.01 46.12 41.75 36.43 10.58%
EPS 14.61 0.17 0.76 0.41 6.01 2.34 1.53 45.63%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.3985 1.0676 0.9991 1.0382 1.0193 0.8694 0.6595 13.33%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.11 0.705 0.73 0.795 1.12 0.83 0.94 -
P/RPS 1.63 1.24 1.48 1.90 2.43 1.99 2.58 -7.36%
P/EPS 7.43 401.48 94.21 187.94 18.61 35.47 61.48 -29.67%
EY 13.46 0.25 1.06 0.53 5.37 2.82 1.63 42.14%
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.78 0.65 0.72 0.75 1.10 0.95 1.42 -9.49%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 15/11/22 16/11/21 17/11/20 20/11/19 13/11/18 17/11/17 -
Price 1.45 0.79 0.73 0.825 1.39 0.845 0.94 -
P/RPS 2.13 1.39 1.48 1.97 3.01 2.02 2.58 -3.14%
P/EPS 9.71 449.89 94.21 195.03 23.09 36.11 61.48 -26.46%
EY 10.30 0.22 1.06 0.51 4.33 2.77 1.63 35.95%
DY 0.00 0.00 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 1.01 0.72 0.72 0.78 1.36 0.97 1.42 -5.51%

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