[TEOSENG] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -917.67%
YoY- -133.24%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 774,890 708,358 601,416 475,018 512,070 544,247 445,267 9.66%
PBT 187,793 70,161 23,468 -8,746 48,861 68,989 24,101 40.75%
Tax -16,664 -11,531 -1,050 -3,470 -12,105 -17,535 -643 71.94%
NP 171,129 58,630 22,418 -12,216 36,756 51,454 23,458 39.22%
-
NP to SH 171,129 58,630 22,418 -12,216 36,756 51,454 23,458 39.22%
-
Tax Rate 8.87% 16.44% 4.47% - 24.77% 25.42% 2.67% -
Total Cost 603,761 649,728 578,998 487,234 475,314 492,793 421,809 6.15%
-
Net Worth 520,864 375,928 320,297 296,789 308,543 287,800 254,823 12.64%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 16,262 5,877 - - 8,934 16,488 1,498 48.74%
Div Payout % 9.50% 10.02% - - 24.31% 32.05% 6.39% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 520,864 375,928 320,297 296,789 308,543 287,800 254,823 12.64%
NOSH 300,008 300,008 300,008 300,008 300,008 300,001 300,001 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 22.08% 8.28% 3.73% -2.57% 7.18% 9.45% 5.27% -
ROE 32.85% 15.60% 7.00% -4.12% 11.91% 17.88% 9.21% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 260.35 241.19 204.67 161.65 174.26 181.54 148.53 9.79%
EPS 57.50 19.96 7.63 -4.16 12.51 17.16 7.82 39.40%
DPS 5.50 2.00 0.00 0.00 3.04 5.50 0.50 49.07%
NAPS 1.75 1.28 1.09 1.01 1.05 0.96 0.85 12.77%
Adjusted Per Share Value based on latest NOSH - 300,008
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 129.14 118.06 100.23 79.17 85.34 90.71 74.21 9.66%
EPS 28.52 9.77 3.74 -2.04 6.13 8.58 3.91 39.21%
DPS 2.71 0.98 0.00 0.00 1.49 2.75 0.25 48.71%
NAPS 0.8681 0.6265 0.5338 0.4946 0.5142 0.4797 0.4247 12.64%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.71 0.92 0.785 0.765 0.895 1.05 0.86 -
P/RPS 0.66 0.38 0.38 0.47 0.51 0.58 0.58 2.17%
P/EPS 2.97 4.61 10.29 -18.40 7.16 6.12 10.99 -19.57%
EY 33.62 21.70 9.72 -5.43 13.98 16.35 9.10 24.31%
DY 3.22 2.17 0.00 0.00 3.40 5.24 0.58 33.03%
P/NAPS 0.98 0.72 0.72 0.76 0.85 1.09 1.01 -0.50%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 22/08/23 16/08/22 17/08/21 12/08/20 16/08/19 20/08/18 -
Price 2.08 1.08 0.785 0.715 0.835 1.05 0.845 -
P/RPS 0.80 0.45 0.38 0.44 0.48 0.58 0.57 5.80%
P/EPS 3.62 5.41 10.29 -17.20 6.68 6.12 10.80 -16.64%
EY 27.64 18.48 9.72 -5.81 14.98 16.35 9.26 19.97%
DY 2.64 1.85 0.00 0.00 3.64 5.24 0.59 28.33%
P/NAPS 1.19 0.84 0.72 0.71 0.80 1.09 0.99 3.11%

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