[TEOSENG] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -18.39%
YoY- 131.14%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Revenue 101,935 112,590 87,041 79,086 61,275 65,615 43,718 15.84%
PBT 4,603 23,844 13,553 5,551 6,366 3,309 5,287 -2.37%
Tax -1,013 -6,227 -3,143 -1,143 -1,649 -1,350 -1,099 -1.40%
NP 3,590 17,617 10,410 4,408 4,717 1,959 4,188 -2.64%
-
NP to SH 3,590 17,490 10,271 4,424 4,760 1,914 4,188 -2.64%
-
Tax Rate 22.01% 26.12% 23.19% 20.59% 25.90% 40.80% 20.79% -
Total Cost 98,345 94,973 76,631 74,678 56,558 63,656 39,530 17.15%
-
Net Worth 194,864 157,989 141,875 116,104 103,999 113,643 85,222 15.45%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Div 3,507 - - - - 3,489 - -
Div Payout % 97.70% - - - - 182.29% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Net Worth 194,864 157,989 141,875 116,104 103,999 113,643 85,222 15.45%
NOSH 300,001 300,000 199,824 200,180 199,999 199,375 200,382 7.26%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
NP Margin 3.52% 15.65% 11.96% 5.57% 7.70% 2.99% 9.58% -
ROE 1.84% 11.07% 7.24% 3.81% 4.58% 1.68% 4.91% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
RPS 34.00 42.05 43.56 39.51 30.64 32.91 21.82 8.01%
EPS 1.20 6.53 5.14 2.21 2.38 0.96 2.09 -9.18%
DPS 1.17 0.00 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.65 0.59 0.71 0.58 0.52 0.57 0.4253 7.64%
Adjusted Per Share Value based on latest NOSH - 200,180
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
RPS 33.98 37.53 29.01 26.36 20.42 21.87 14.57 15.84%
EPS 1.20 5.83 3.42 1.47 1.59 0.64 1.40 -2.64%
DPS 1.17 0.00 0.00 0.00 0.00 1.16 0.00 -
NAPS 0.6495 0.5266 0.4729 0.387 0.3467 0.3788 0.2841 15.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/06/11 30/03/12 30/06/10 -
Price 1.39 2.12 0.70 0.58 0.47 0.60 0.46 -
P/RPS 4.09 5.04 1.61 1.47 1.53 0.00 2.11 12.18%
P/EPS 116.08 32.46 13.62 26.24 19.75 0.00 22.01 33.49%
EY 0.86 3.08 7.34 3.81 5.06 0.00 4.54 -25.10%
DY 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 3.59 0.99 1.00 0.90 0.00 1.08 12.61%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Date 24/05/16 18/05/15 26/05/14 27/05/13 24/08/11 29/05/12 17/08/10 -
Price 1.27 1.87 0.65 0.60 0.48 0.65 0.46 -
P/RPS 3.74 4.45 1.49 1.52 1.57 0.00 2.11 10.45%
P/EPS 106.05 28.63 12.65 27.15 20.17 0.00 22.01 31.41%
EY 0.94 3.49 7.91 3.68 4.96 0.00 4.54 -23.93%
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 3.17 0.92 1.03 0.92 0.00 1.08 10.81%

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