[TEOSENG] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
16-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 181.7%
YoY- 283.51%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 708,358 601,416 475,018 512,070 544,247 445,267 420,564 9.07%
PBT 70,161 23,468 -8,746 48,861 68,989 24,101 433 133.39%
Tax -11,531 -1,050 -3,470 -12,105 -17,535 -643 -4,913 15.27%
NP 58,630 22,418 -12,216 36,756 51,454 23,458 -4,480 -
-
NP to SH 58,630 22,418 -12,216 36,756 51,454 23,458 -4,480 -
-
Tax Rate 16.44% 4.47% - 24.77% 25.42% 2.67% 1,134.64% -
Total Cost 649,728 578,998 487,234 475,314 492,793 421,809 425,044 7.32%
-
Net Worth 375,928 320,297 296,789 308,543 287,800 254,823 194,864 11.56%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 5,877 - - 8,934 16,488 1,498 4,496 4.56%
Div Payout % 10.02% - - 24.31% 32.05% 6.39% 0.00% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 375,928 320,297 296,789 308,543 287,800 254,823 194,864 11.56%
NOSH 300,008 300,008 300,008 300,008 300,001 300,001 299,792 0.01%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.28% 3.73% -2.57% 7.18% 9.45% 5.27% -1.07% -
ROE 15.60% 7.00% -4.12% 11.91% 17.88% 9.21% -2.30% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 241.19 204.67 161.65 174.26 181.54 148.53 140.29 9.44%
EPS 19.96 7.63 -4.16 12.51 17.16 7.82 -1.49 -
DPS 2.00 0.00 0.00 3.04 5.50 0.50 1.50 4.90%
NAPS 1.28 1.09 1.01 1.05 0.96 0.85 0.65 11.95%
Adjusted Per Share Value based on latest NOSH - 300,008
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 236.11 200.47 158.34 170.69 181.41 148.42 140.18 9.07%
EPS 19.54 7.47 -4.07 12.25 17.15 7.82 -1.49 -
DPS 1.96 0.00 0.00 2.98 5.50 0.50 1.50 4.55%
NAPS 1.2531 1.0676 0.9893 1.0285 0.9593 0.8494 0.6495 11.56%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.92 0.785 0.765 0.895 1.05 0.86 0.96 -
P/RPS 0.38 0.38 0.47 0.51 0.58 0.58 0.68 -9.23%
P/EPS 4.61 10.29 -18.40 7.16 6.12 10.99 -64.24 -
EY 21.70 9.72 -5.43 13.98 16.35 9.10 -1.56 -
DY 2.17 0.00 0.00 3.40 5.24 0.58 1.56 5.65%
P/NAPS 0.72 0.72 0.76 0.85 1.09 1.01 1.48 -11.31%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 16/08/22 17/08/21 12/08/20 16/08/19 20/08/18 29/08/17 -
Price 1.08 0.785 0.715 0.835 1.05 0.845 0.88 -
P/RPS 0.45 0.38 0.44 0.48 0.58 0.57 0.63 -5.45%
P/EPS 5.41 10.29 -17.20 6.68 6.12 10.80 -58.89 -
EY 18.48 9.72 -5.81 14.98 16.35 9.26 -1.70 -
DY 1.85 0.00 0.00 3.64 5.24 0.59 1.70 1.41%
P/NAPS 0.84 0.72 0.71 0.80 1.09 0.99 1.35 -7.59%

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