[TEOSENG] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 59.04%
YoY- 623.62%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 475,018 512,070 544,247 445,267 420,564 419,451 407,318 2.59%
PBT -8,746 48,861 68,989 24,101 433 34,718 72,030 -
Tax -3,470 -12,105 -17,535 -643 -4,913 -5,195 -18,477 -24.30%
NP -12,216 36,756 51,454 23,458 -4,480 29,523 53,553 -
-
NP to SH -12,216 36,756 51,454 23,458 -4,480 29,523 53,490 -
-
Tax Rate - 24.77% 25.42% 2.67% 1,134.64% 14.96% 25.65% -
Total Cost 487,234 475,314 492,793 421,809 425,044 389,928 353,765 5.47%
-
Net Worth 296,789 308,543 287,800 254,823 194,864 200,860 181,719 8.51%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 8,934 16,488 1,498 4,496 7,232 9,999 -
Div Payout % - 24.31% 32.05% 6.39% 0.00% 24.50% 18.69% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 296,789 308,543 287,800 254,823 194,864 200,860 181,719 8.51%
NOSH 300,008 300,008 300,001 300,001 299,792 300,001 300,001 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -2.57% 7.18% 9.45% 5.27% -1.07% 7.04% 13.15% -
ROE -4.12% 11.91% 17.88% 9.21% -2.30% 14.70% 29.44% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 161.65 174.26 181.54 148.53 140.29 139.91 143.45 2.00%
EPS -4.16 12.51 17.16 7.82 -1.49 9.85 18.84 -
DPS 0.00 3.04 5.50 0.50 1.50 2.41 3.52 -
NAPS 1.01 1.05 0.96 0.85 0.65 0.67 0.64 7.89%
Adjusted Per Share Value based on latest NOSH - 300,001
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 79.17 85.34 90.71 74.21 70.09 69.91 67.88 2.59%
EPS -2.04 6.13 8.58 3.91 -0.75 4.92 8.91 -
DPS 0.00 1.49 2.75 0.25 0.75 1.21 1.67 -
NAPS 0.4946 0.5142 0.4797 0.4247 0.3248 0.3348 0.3029 8.50%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.765 0.895 1.05 0.86 0.96 1.23 1.50 -
P/RPS 0.47 0.51 0.58 0.58 0.68 0.88 1.05 -12.52%
P/EPS -18.40 7.16 6.12 10.99 -64.24 12.49 7.96 -
EY -5.43 13.98 16.35 9.10 -1.56 8.01 12.56 -
DY 0.00 3.40 5.24 0.58 1.56 1.96 2.35 -
P/NAPS 0.76 0.85 1.09 1.01 1.48 1.84 2.34 -17.07%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 17/08/21 12/08/20 16/08/19 20/08/18 29/08/17 22/08/16 04/08/15 -
Price 0.715 0.835 1.05 0.845 0.88 1.14 1.59 -
P/RPS 0.44 0.48 0.58 0.57 0.63 0.81 1.11 -14.27%
P/EPS -17.20 6.68 6.12 10.80 -58.89 11.58 8.44 -
EY -5.81 14.98 16.35 9.26 -1.70 8.64 11.85 -
DY 0.00 3.64 5.24 0.59 1.70 2.12 2.21 -
P/NAPS 0.71 0.80 1.09 0.99 1.35 1.70 2.48 -18.80%

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