[TEOSENG] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
09-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -27.25%
YoY- 234.18%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 547,102 410,141 271,764 150,517 490,285 343,064 217,802 84.47%
PBT 77,421 59,221 35,628 29,177 41,243 16,486 7,882 356.74%
Tax -18,580 -14,003 -8,455 -7,088 -10,880 -3,388 -1,800 372.06%
NP 58,841 45,218 27,173 22,089 30,363 13,098 6,082 352.16%
-
NP to SH 58,841 45,218 27,173 22,089 30,363 13,098 6,082 352.16%
-
Tax Rate 24.00% 23.65% 23.73% 24.29% 26.38% 20.55% 22.84% -
Total Cost 488,261 364,923 244,591 128,428 459,922 329,966 211,720 74.28%
-
Net Worth 305,597 305,787 287,800 290,798 278,806 260,819 254,823 12.84%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 17,630 14,989 8,993 8,993 8,993 1,498 1,498 415.08%
Div Payout % 29.96% 33.15% 33.10% 40.72% 29.62% 11.44% 24.65% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 305,597 305,787 287,800 290,798 278,806 260,819 254,823 12.84%
NOSH 300,001 300,001 300,001 300,001 300,001 300,001 300,001 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.76% 11.02% 10.00% 14.68% 6.19% 3.82% 2.79% -
ROE 19.25% 14.79% 9.44% 7.60% 10.89% 5.02% 2.39% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 186.19 136.81 90.65 50.21 163.54 114.43 72.65 86.95%
EPS 20.02 15.08 9.06 7.37 10.13 4.37 2.03 357.96%
DPS 6.00 5.00 3.00 3.00 3.00 0.50 0.50 421.78%
NAPS 1.04 1.02 0.96 0.97 0.93 0.87 0.85 14.35%
Adjusted Per Share Value based on latest NOSH - 300,001
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 182.36 136.71 90.59 50.17 163.42 114.35 72.60 84.47%
EPS 19.61 15.07 9.06 7.36 10.12 4.37 2.03 351.71%
DPS 5.88 5.00 3.00 3.00 3.00 0.50 0.50 414.81%
NAPS 1.0186 1.0193 0.9593 0.9693 0.9293 0.8694 0.8494 12.83%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.29 1.12 1.05 1.22 0.965 0.83 0.86 -
P/RPS 0.69 0.82 1.16 2.43 0.59 0.73 1.18 -30.00%
P/EPS 6.44 7.43 11.58 16.56 9.53 19.00 42.39 -71.43%
EY 15.52 13.47 8.63 6.04 10.50 5.26 2.36 249.80%
DY 4.65 4.46 2.86 2.46 3.11 0.60 0.58 299.05%
P/NAPS 1.24 1.10 1.09 1.26 1.04 0.95 1.01 14.61%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 13/02/20 20/11/19 16/08/19 09/05/19 20/02/19 13/11/18 20/08/18 -
Price 1.15 1.39 1.05 1.36 1.32 0.845 0.845 -
P/RPS 0.62 1.02 1.16 2.71 0.81 0.74 1.16 -34.06%
P/EPS 5.74 9.22 11.58 18.46 13.03 19.34 41.65 -73.22%
EY 17.41 10.85 8.63 5.42 7.67 5.17 2.40 273.38%
DY 5.22 3.60 2.86 2.21 2.27 0.59 0.59 326.07%
P/NAPS 1.11 1.36 1.09 1.40 1.42 0.97 0.99 7.90%

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