[TEOSENG] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -35.78%
YoY- -44.18%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 512,567 525,727 437,806 433,255 402,103 406,482 338,714 7.14%
PBT 51,053 61,832 16,060 21,463 31,479 76,642 37,963 5.05%
Tax -12,395 -15,990 -1,310 -6,340 -4,405 -20,643 -8,586 6.30%
NP 38,658 45,842 14,750 15,123 27,074 55,999 29,377 4.67%
-
NP to SH 38,658 45,842 14,750 15,123 27,094 55,839 29,271 4.74%
-
Tax Rate 24.28% 25.86% 8.16% 29.54% 13.99% 26.93% 22.62% -
Total Cost 473,909 479,885 423,056 418,132 375,029 350,483 309,337 7.36%
-
Net Worth 305,605 290,798 254,823 203,858 194,864 157,989 141,875 13.62%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 8,934 17,987 - 4,496 7,232 19,995 5,003 10.13%
Div Payout % 23.11% 39.24% - 29.74% 26.69% 35.81% 17.09% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 305,605 290,798 254,823 203,858 194,864 157,989 141,875 13.62%
NOSH 300,008 300,001 300,001 300,001 300,001 300,000 199,824 7.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.54% 8.72% 3.37% 3.49% 6.73% 13.78% 8.67% -
ROE 12.65% 15.76% 5.79% 7.42% 13.90% 35.34% 20.63% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 174.43 175.36 146.04 144.52 134.13 151.80 169.51 0.47%
EPS 13.16 15.29 4.92 5.04 9.04 20.85 14.65 -1.77%
DPS 3.04 6.00 0.00 1.50 2.41 7.47 2.50 3.31%
NAPS 1.04 0.97 0.85 0.68 0.65 0.59 0.71 6.56%
Adjusted Per Share Value based on latest NOSH - 300,001
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 170.85 175.24 145.93 144.41 134.03 135.49 112.90 7.14%
EPS 12.89 15.28 4.92 5.04 9.03 18.61 9.76 4.74%
DPS 2.98 6.00 0.00 1.50 2.41 6.67 1.67 10.12%
NAPS 1.0187 0.9693 0.8494 0.6795 0.6495 0.5266 0.4729 13.63%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.96 1.22 0.96 1.05 1.39 2.12 0.70 -
P/RPS 0.55 0.70 0.66 0.73 1.04 1.40 0.41 5.01%
P/EPS 7.30 7.98 19.51 20.81 15.38 10.17 4.78 7.30%
EY 13.70 12.53 5.13 4.80 6.50 9.84 20.93 -6.81%
DY 3.17 4.92 0.00 1.43 1.74 3.52 3.57 -1.95%
P/NAPS 0.92 1.26 1.13 1.54 2.14 3.59 0.99 -1.21%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 18/05/20 09/05/19 24/05/18 26/05/17 24/05/16 18/05/15 26/05/14 -
Price 1.13 1.36 0.925 1.05 1.27 1.87 0.65 -
P/RPS 0.65 0.78 0.63 0.73 0.95 1.23 0.38 9.35%
P/EPS 8.59 8.89 18.80 20.81 14.05 8.97 4.44 11.61%
EY 11.64 11.24 5.32 4.80 7.12 11.15 22.54 -10.42%
DY 2.69 4.41 0.00 1.43 1.90 3.99 3.85 -5.79%
P/NAPS 1.09 1.40 1.09 1.54 1.95 3.17 0.92 2.86%

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