[TEOSENG] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -16.91%
YoY- 5.68%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
Revenue 111,645 107,218 108,458 89,155 72,577 58,578 39,675 16.54%
PBT 4,800 6,000 22,002 7,403 5,033 4,306 1,419 19.75%
Tax -188 -1,739 -4,115 -1,543 230 341 -567 -15.06%
NP 4,612 4,261 17,887 5,860 5,263 4,647 852 28.38%
-
NP to SH 4,612 4,261 17,973 5,729 5,421 4,647 852 28.38%
-
Tax Rate 3.92% 28.98% 18.70% 20.84% -4.57% -7.92% 39.96% -
Total Cost 107,033 102,957 90,571 83,295 67,314 53,931 38,823 16.18%
-
Net Worth 251,825 197,862 157,938 132,207 112,020 100,174 79,162 18.67%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
Div - - - 3,004 - 2,804 1,682 -
Div Payout % - - - 52.45% - 60.36% 197.44% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
Net Worth 251,825 197,862 157,938 132,207 112,020 100,174 79,162 18.67%
NOSH 300,001 300,001 199,922 200,314 200,036 200,349 197,906 6.34%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
NP Margin 4.13% 3.97% 16.49% 6.57% 7.25% 7.93% 2.15% -
ROE 1.83% 2.15% 11.38% 4.33% 4.84% 4.64% 1.08% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
RPS 37.24 35.76 54.25 44.51 36.28 29.24 20.05 9.59%
EPS 1.54 1.42 8.99 2.86 2.71 2.32 0.43 20.77%
DPS 0.00 0.00 0.00 1.50 0.00 1.40 0.85 -
NAPS 0.84 0.66 0.79 0.66 0.56 0.50 0.40 11.60%
Adjusted Per Share Value based on latest NOSH - 200,314
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
RPS 18.61 17.87 18.08 14.86 12.10 9.76 6.61 16.54%
EPS 0.77 0.71 3.00 0.95 0.90 0.77 0.14 28.68%
DPS 0.00 0.00 0.00 0.50 0.00 0.47 0.28 -
NAPS 0.4197 0.3298 0.2632 0.2203 0.1867 0.167 0.1319 18.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 -
Price 1.15 1.51 1.82 0.63 0.53 0.44 0.46 -
P/RPS 3.09 4.22 3.35 1.42 1.46 1.50 2.29 4.53%
P/EPS 74.75 106.24 20.24 22.03 19.56 18.97 106.85 -5.14%
EY 1.34 0.94 4.94 4.54 5.11 5.27 0.94 5.38%
DY 0.00 0.00 0.00 2.38 0.00 3.18 1.85 -
P/NAPS 1.37 2.29 2.30 0.95 0.95 0.88 1.15 2.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/11 31/03/10 CAGR
Date 24/02/17 22/02/16 24/02/15 24/02/14 26/02/13 30/05/11 19/05/10 -
Price 1.13 1.35 1.59 0.66 0.48 0.465 0.43 -
P/RPS 3.03 3.77 2.93 1.48 1.32 1.59 2.14 5.27%
P/EPS 73.45 94.98 17.69 23.08 17.71 20.05 99.88 -4.44%
EY 1.36 1.05 5.65 4.33 5.65 4.99 1.00 4.65%
DY 0.00 0.00 0.00 2.27 0.00 3.01 1.98 -
P/NAPS 1.35 2.05 2.01 1.00 0.86 0.93 1.08 3.35%

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