[TEOSENG] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -64.41%
YoY- -76.29%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 147,221 118,173 111,645 107,218 108,458 89,155 72,577 12.50%
PBT 24,757 11,862 4,800 6,000 22,002 7,403 5,033 30.39%
Tax -7,492 930 -188 -1,739 -4,115 -1,543 230 -
NP 17,265 12,792 4,612 4,261 17,887 5,860 5,263 21.88%
-
NP to SH 17,265 12,792 4,612 4,261 17,973 5,729 5,421 21.28%
-
Tax Rate 30.26% -7.84% 3.92% 28.98% 18.70% 20.84% -4.57% -
Total Cost 129,956 105,381 107,033 102,957 90,571 83,295 67,314 11.58%
-
Net Worth 278,806 254,823 251,825 197,862 157,938 132,207 112,020 16.40%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 7,494 - - - - 3,004 - -
Div Payout % 43.41% - - - - 52.45% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 278,806 254,823 251,825 197,862 157,938 132,207 112,020 16.40%
NOSH 300,001 300,001 300,001 300,001 199,922 200,314 200,036 6.98%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.73% 10.82% 4.13% 3.97% 16.49% 6.57% 7.25% -
ROE 6.19% 5.02% 1.83% 2.15% 11.38% 4.33% 4.84% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 49.11 39.42 37.24 35.76 54.25 44.51 36.28 5.17%
EPS 5.76 4.27 1.54 1.42 8.99 2.86 2.71 13.38%
DPS 2.50 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.93 0.85 0.84 0.66 0.79 0.66 0.56 8.81%
Adjusted Per Share Value based on latest NOSH - 300,001
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.54 19.69 18.61 17.87 18.08 14.86 12.10 12.50%
EPS 2.88 2.13 0.77 0.71 3.00 0.95 0.90 21.38%
DPS 1.25 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.4647 0.4247 0.4197 0.3298 0.2632 0.2203 0.1867 16.40%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.965 1.00 1.15 1.51 1.82 0.63 0.53 -
P/RPS 1.97 2.54 3.09 4.22 3.35 1.42 1.46 5.11%
P/EPS 16.76 23.44 74.75 106.24 20.24 22.03 19.56 -2.54%
EY 5.97 4.27 1.34 0.94 4.94 4.54 5.11 2.62%
DY 2.59 0.00 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 1.04 1.18 1.37 2.29 2.30 0.95 0.95 1.51%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 27/02/18 24/02/17 22/02/16 24/02/15 24/02/14 26/02/13 -
Price 1.32 0.99 1.13 1.35 1.59 0.66 0.48 -
P/RPS 2.69 2.51 3.03 3.77 2.93 1.48 1.32 12.59%
P/EPS 22.92 23.20 73.45 94.98 17.69 23.08 17.71 4.38%
EY 4.36 4.31 1.36 1.05 5.65 4.33 5.65 -4.22%
DY 1.89 0.00 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 1.42 1.16 1.35 2.05 2.01 1.00 0.86 8.71%

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