[TEOSENG] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 79.28%
YoY- 132.17%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 108,458 95,661 89,773 87,041 89,155 80,288 82,230 20.20%
PBT 22,002 17,394 13,402 13,553 7,403 9,112 7,895 97.66%
Tax -4,115 -6,593 -3,708 -3,143 -1,543 -2,313 -1,587 88.41%
NP 17,887 10,801 9,694 10,410 5,860 6,799 6,308 99.95%
-
NP to SH 17,973 10,759 9,617 10,271 5,729 6,895 6,376 99.17%
-
Tax Rate 18.70% 37.90% 27.67% 23.19% 20.84% 25.38% 20.10% -
Total Cost 90,571 84,860 80,079 76,631 83,295 73,489 75,922 12.44%
-
Net Worth 157,938 149,986 151,952 141,875 132,207 125,908 121,923 18.77%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 9,999 9,996 - 3,004 - 1,998 -
Div Payout % - 92.94% 103.95% - 52.45% - 31.35% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 157,938 149,986 151,952 141,875 132,207 125,908 121,923 18.77%
NOSH 199,922 199,981 199,937 199,824 200,314 199,855 199,874 0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.49% 11.29% 10.80% 11.96% 6.57% 8.47% 7.67% -
ROE 11.38% 7.17% 6.33% 7.24% 4.33% 5.48% 5.23% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 54.25 47.83 44.90 43.56 44.51 40.17 41.14 20.19%
EPS 8.99 5.38 4.81 5.14 2.86 3.45 3.19 99.14%
DPS 0.00 5.00 5.00 0.00 1.50 0.00 1.00 -
NAPS 0.79 0.75 0.76 0.71 0.66 0.63 0.61 18.75%
Adjusted Per Share Value based on latest NOSH - 199,824
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.08 15.94 14.96 14.51 14.86 13.38 13.70 20.25%
EPS 3.00 1.79 1.60 1.71 0.95 1.15 1.06 99.70%
DPS 0.00 1.67 1.67 0.00 0.50 0.00 0.33 -
NAPS 0.2632 0.25 0.2532 0.2365 0.2203 0.2098 0.2032 18.76%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.82 2.33 1.00 0.70 0.63 0.69 0.58 -
P/RPS 3.35 4.87 2.23 1.61 1.42 1.72 1.41 77.77%
P/EPS 20.24 43.31 20.79 13.62 22.03 20.00 18.18 7.39%
EY 4.94 2.31 4.81 7.34 4.54 5.00 5.50 -6.89%
DY 0.00 2.15 5.00 0.00 2.38 0.00 1.72 -
P/NAPS 2.30 3.11 1.32 0.99 0.95 1.10 0.95 80.01%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 11/11/14 22/08/14 26/05/14 24/02/14 29/11/13 27/08/13 -
Price 1.59 2.43 1.70 0.65 0.66 0.60 0.70 -
P/RPS 2.93 5.08 3.79 1.49 1.48 1.49 1.70 43.60%
P/EPS 17.69 45.17 35.34 12.65 23.08 17.39 21.94 -13.33%
EY 5.65 2.21 2.83 7.91 4.33 5.75 4.56 15.31%
DY 0.00 2.06 2.94 0.00 2.27 0.00 1.43 -
P/NAPS 2.01 3.24 2.24 0.92 1.00 0.95 1.15 44.95%

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