[TEOSENG] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 14.85%
YoY- 90.77%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 CAGR
Revenue 437,806 433,255 402,103 406,482 338,714 276,621 225,047 10.35%
PBT 16,060 21,463 31,479 76,642 37,963 6,693 27,806 -7.80%
Tax -1,310 -6,340 -4,405 -20,643 -8,586 -1,708 -5,171 -18.39%
NP 14,750 15,123 27,074 55,999 29,377 4,985 22,635 -6.14%
-
NP to SH 14,750 15,123 27,094 55,839 29,271 5,227 22,678 -6.16%
-
Tax Rate 8.16% 29.54% 13.99% 26.93% 22.62% 25.52% 18.60% -
Total Cost 423,056 418,132 375,029 350,483 309,337 271,636 202,412 11.52%
-
Net Worth 254,823 203,858 194,864 157,989 141,875 116,104 103,999 14.18%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 CAGR
Div - 4,496 7,232 19,995 5,003 - 4,504 -
Div Payout % - 29.74% 26.69% 35.81% 17.09% - 19.86% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 CAGR
Net Worth 254,823 203,858 194,864 157,989 141,875 116,104 103,999 14.18%
NOSH 300,001 300,001 300,001 300,000 199,824 200,180 199,999 6.18%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 CAGR
NP Margin 3.37% 3.49% 6.73% 13.78% 8.67% 1.80% 10.06% -
ROE 5.79% 7.42% 13.90% 35.34% 20.63% 4.50% 21.81% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 CAGR
RPS 146.04 144.52 134.13 151.80 169.51 138.19 112.52 3.93%
EPS 4.92 5.04 9.04 20.85 14.65 2.61 11.34 -11.62%
DPS 0.00 1.50 2.41 7.47 2.50 0.00 2.25 -
NAPS 0.85 0.68 0.65 0.59 0.71 0.58 0.52 7.54%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 CAGR
RPS 72.97 72.21 67.02 67.75 56.45 46.10 37.51 10.35%
EPS 2.46 2.52 4.52 9.31 4.88 0.87 3.78 -6.16%
DPS 0.00 0.75 1.21 3.33 0.83 0.00 0.75 -
NAPS 0.4247 0.3398 0.3248 0.2633 0.2365 0.1935 0.1733 14.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/06/11 -
Price 0.96 1.05 1.39 2.12 0.70 0.58 0.47 -
P/RPS 0.66 0.73 1.04 1.40 0.41 0.42 0.42 6.91%
P/EPS 19.51 20.81 15.38 10.17 4.78 22.21 4.14 25.79%
EY 5.13 4.80 6.50 9.84 20.93 4.50 24.13 -20.48%
DY 0.00 1.43 1.74 3.52 3.57 0.00 4.79 -
P/NAPS 1.13 1.54 2.14 3.59 0.99 1.00 0.90 3.42%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 CAGR
Date 24/05/18 26/05/17 24/05/16 18/05/15 26/05/14 27/05/13 24/08/11 -
Price 0.925 1.05 1.27 1.87 0.65 0.60 0.48 -
P/RPS 0.63 0.73 0.95 1.23 0.38 0.43 0.43 5.81%
P/EPS 18.80 20.81 14.05 8.97 4.44 22.98 4.23 24.70%
EY 5.32 4.80 7.12 11.15 22.54 4.35 23.62 -19.79%
DY 0.00 1.43 1.90 3.99 3.85 0.00 4.69 -
P/NAPS 1.09 1.54 1.95 3.17 0.92 1.03 0.92 2.54%

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