[TEOSENG] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[TEOSENG] TEO SENG CAPITAL BHD

Announcement Date

27-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 161.49%

YoY- 30.96%

Quarter Report

TEOSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/10	30/09/09	CAGR
TTM Result
Revenue	419,451	407,318	346,257	298,185	266,679	176,642	172,914	14.02%
YoY %	2.98%	17.63%	16.12%	11.81%	50.97%	2.16%	-	-
Horiz. %	242.58%	235.56%	200.25%	172.45%	154.23%	102.16%	100.00%	-
PBT	34,718	72,030	43,470	16,149	16,594	20,220	20,576	8.05%
YoY %	-51.80%	65.70%	169.18%	-2.68%	-17.93%	-1.73%	-	-
Horiz. %	168.73%	350.07%	211.27%	78.48%	80.65%	98.27%	100.00%	-
Tax	-5,195	-18,477	-10,707	-2,798	-6,232	-4,158	-2,466	11.66%
YoY %	71.88%	-72.57%	-282.67%	55.10%	-49.88%	-68.61%	-	-
Horiz. %	210.67%	749.27%	434.18%	113.46%	252.72%	168.61%	100.00%	-
NP	29,523	53,553	32,763	13,351	10,362	16,062	18,110	7.50%
YoY %	-44.87%	63.46%	145.40%	28.85%	-35.49%	-11.31%	-	-
Horiz. %	163.02%	295.71%	180.91%	73.72%	57.22%	88.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,523	53,490	32,512	13,668	10,437	16,062	18,110	7.50%
YoY %	-44.81%	64.52%	137.87%	30.96%	-35.02%	-11.31%	-	-
Horiz. %	163.02%	295.36%	179.53%	75.47%	57.63%	88.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.96%	25.65%	24.63%	17.33%	37.56%	20.56%	11.98%	-
YoY %	-41.68%	4.14%	42.12%	-53.86%	82.68%	71.62%	-	-
Horiz. %	124.87%	214.11%	205.59%	144.66%	313.52%	171.62%	100.00%	-
Total Cost	389,928	353,765	313,494	284,834	256,317	160,580	154,804	14.65%
YoY %	10.22%	12.85%	10.06%	11.13%	59.62%	3.73%	-	-
Horiz. %	251.88%	228.52%	202.51%	184.00%	165.58%	103.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,860	181,719	151,952	121,923	112,271	90,286	79,844	14.63%
YoY %	10.53%	19.59%	24.63%	8.60%	24.35%	13.08%	-	-
Horiz. %	251.57%	227.59%	190.31%	152.70%	140.61%	113.08%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/10	30/09/09	CAGR
Dividend
Div	7,232	9,999	13,001	1,998	3,489	3,381	3,198	12.84%
YoY %	-27.67%	-23.09%	550.70%	-42.73%	3.19%	5.72%	-	-
Horiz. %	226.14%	312.66%	406.54%	62.48%	109.10%	105.72%	100.00%	-
Div Payout %	24.50%	18.69%	39.99%	14.62%	33.43%	21.06%	17.66%	-
YoY %	31.09%	-53.26%	173.53%	-56.27%	58.74%	19.25%	-	-
Horiz. %	138.73%	105.83%	226.44%	82.79%	189.30%	119.25%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/10	30/09/09	CAGR
Equity
Net Worth	200,860	181,719	151,952	121,923	112,271	90,286	79,844	14.63%
YoY %	10.53%	19.59%	24.63%	8.60%	24.35%	13.08%	-	-
Horiz. %	251.57%	227.59%	190.31%	152.70%	140.61%	113.08%	100.00%	-
NOSH	300,001	300,001	199,937	199,874	200,485	199,971	199,612	6.21%
YoY %	0.00%	50.05%	0.03%	-0.30%	0.26%	0.18%	-	-
Horiz. %	150.29%	150.29%	100.16%	100.13%	100.44%	100.18%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	7.04%	13.15%	9.46%	4.48%	3.89%	9.09%	10.47%	-
YoY %	-46.46%	39.01%	111.16%	15.17%	-57.21%	-13.18%	-	-
Horiz. %	67.24%	125.60%	90.35%	42.79%	37.15%	86.82%	100.00%	-
ROE	14.70%	29.44%	21.40%	11.21%	9.30%	17.79%	22.68%	-
YoY %	-50.07%	37.57%	90.90%	20.54%	-47.72%	-21.56%	-	-
Horiz. %	64.81%	129.81%	94.36%	49.43%	41.01%	78.44%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/10	30/09/09	CAGR
Per Share
RPS	139.91	143.45	173.18	149.19	133.02	88.33	86.62	7.35%
YoY %	-2.47%	-17.17%	16.08%	12.16%	50.59%	1.97%	-	-
Horiz. %	161.52%	165.61%	199.93%	172.24%	153.57%	101.97%	100.00%	-
EPS	9.85	18.84	16.26	6.84	5.21	8.03	9.07	1.22%
YoY %	-47.72%	15.87%	137.72%	31.29%	-35.12%	-11.47%	-	-
Horiz. %	108.60%	207.72%	179.27%	75.41%	57.44%	88.53%	100.00%	-
DPS	2.41	3.52	6.50	1.00	1.75	1.70	1.60	6.25%
YoY %	-31.53%	-45.85%	550.00%	-42.86%	2.94%	6.25%	-	-
Horiz. %	150.62%	220.00%	406.25%	62.50%	109.38%	106.25%	100.00%	-
NAPS	0.67	0.64	0.76	0.61	0.56	0.4515	0.40	7.93%
YoY %	4.69%	-15.79%	24.59%	8.93%	24.03%	12.87%	-	-
Horiz. %	167.50%	160.00%	190.00%	152.50%	140.00%	112.87%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 199,874
RPS	139.81	135.77	115.42	99.39	88.89	58.88	57.64	14.01%
YoY %	2.98%	17.63%	16.13%	11.81%	50.97%	2.15%	-	-
Horiz. %	242.56%	235.55%	200.24%	172.43%	154.22%	102.15%	100.00%	-
EPS	9.84	17.83	10.84	4.56	3.48	5.35	6.04	7.49%
YoY %	-44.81%	64.48%	137.72%	31.03%	-34.95%	-11.42%	-	-
Horiz. %	162.91%	295.20%	179.47%	75.50%	57.62%	88.58%	100.00%	-
DPS	2.41	3.33	4.33	0.67	1.16	1.13	1.07	12.77%
YoY %	-27.63%	-23.09%	546.27%	-42.24%	2.65%	5.61%	-	-
Horiz. %	225.23%	311.21%	404.67%	62.62%	108.41%	105.61%	100.00%	-
NAPS	0.6695	0.6057	0.5065	0.4064	0.3742	0.3009	0.2661	14.63%
YoY %	10.53%	19.59%	24.63%	8.61%	24.36%	13.08%	-	-
Horiz. %	251.60%	227.62%	190.34%	152.72%	140.62%	113.08%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/09/10	30/09/09	-
Price	1.23	1.50	1.00	0.58	0.64	0.47	0.47	-
P/RPS	0.88	1.05	0.58	0.39	0.48	0.53	0.54	7.49%
YoY %	-16.19%	81.03%	48.72%	-18.75%	-9.43%	-1.85%	-	-
Horiz. %	162.96%	194.44%	107.41%	72.22%	88.89%	98.15%	100.00%	-
P/EPS	12.49	7.96	6.15	8.48	12.29	5.85	5.18	13.91%
YoY %	56.91%	29.43%	-27.48%	-31.00%	110.09%	12.93%	-	-
Horiz. %	241.12%	153.67%	118.73%	163.71%	237.26%	112.93%	100.00%	-
EY	8.01	12.56	16.26	11.79	8.13	17.09	19.30	-12.20%
YoY %	-36.23%	-22.76%	37.91%	45.02%	-52.43%	-11.45%	-	-
Horiz. %	41.50%	65.08%	84.25%	61.09%	42.12%	88.55%	100.00%	-
DY	1.96	2.35	6.50	1.72	2.73	3.62	3.41	-7.87%
YoY %	-16.60%	-63.85%	277.91%	-37.00%	-24.59%	6.16%	-	-
Horiz. %	57.48%	68.91%	190.62%	50.44%	80.06%	106.16%	100.00%	-
P/NAPS	1.84	2.34	1.32	0.95	1.14	1.04	1.18	6.79%
YoY %	-21.37%	77.27%	38.95%	-16.67%	9.62%	-11.86%	-	-
Horiz. %	155.93%	198.31%	111.86%	80.51%	96.61%	88.14%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	22/08/16	04/08/15	22/08/14	27/08/13	27/08/12	26/11/10	23/11/09	-
Price	1.14	1.59	1.70	0.70	0.62	0.45	0.44	-
P/RPS	0.81	1.11	0.98	0.47	0.47	0.51	0.51	7.09%
YoY %	-27.03%	13.27%	108.51%	0.00%	-7.84%	0.00%	-	-
Horiz. %	158.82%	217.65%	192.16%	92.16%	92.16%	100.00%	100.00%	-
P/EPS	11.58	8.44	10.45	10.24	11.91	5.60	4.85	13.75%
YoY %	37.20%	-19.23%	2.05%	-14.02%	112.68%	15.46%	-	-
Horiz. %	238.76%	174.02%	215.46%	211.13%	245.57%	115.46%	100.00%	-
EY	8.64	11.85	9.57	9.77	8.40	17.85	20.62	-12.08%
YoY %	-27.09%	23.82%	-2.05%	16.31%	-52.94%	-13.43%	-	-
Horiz. %	41.90%	57.47%	46.41%	47.38%	40.74%	86.57%	100.00%	-
DY	2.12	2.21	3.82	1.43	2.82	3.78	3.64	-7.69%
YoY %	-4.07%	-42.15%	167.13%	-49.29%	-25.40%	3.85%	-	-
Horiz. %	58.24%	60.71%	104.95%	39.29%	77.47%	103.85%	100.00%	-
P/NAPS	1.70	2.48	2.24	1.15	1.11	1.00	1.10	6.65%
YoY %	-31.45%	10.71%	94.78%	3.60%	11.00%	-9.09%	-	-
Horiz. %	154.55%	225.45%	203.64%	104.55%	100.91%	90.91%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

983

HLIND

HONG LEONG INDUSTRIES BHD

970

JCY

JCY INTERNATIONAL BERHAD

648

GENTING

GENTING BHD

561

DNEX

DAGANG NEXCHANGE BERHAD

342

NOTION

NOTION VTEC BHD

311

GENM

GENTING MALAYSIA BERHAD

231

HEXCAP

HEXTAR CAPITAL BERHAD

219

YTLPOWR

YTL POWER INTERNATIONAL BHD

219

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More