[TEOSENG] QoQ 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- 27.94%
YoY- 234.18%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 136,961 138,377 121,247 150,517 147,221 125,262 102,727 21.07%
PBT 18,200 23,593 6,451 29,177 24,757 8,604 -706 -
Tax -4,577 -5,548 -1,367 -7,088 -7,492 -1,588 178 -
NP 13,623 18,045 5,084 22,089 17,265 7,016 -528 -
-
NP to SH 13,623 18,045 5,084 22,089 17,265 7,016 -528 -
-
Tax Rate 25.15% 23.52% 21.19% 24.29% 30.26% 18.46% - -
Total Cost 123,338 120,332 116,163 128,428 129,956 118,246 103,255 12.54%
-
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 2,938 5,995 - 8,993 7,494 - 1,498 56.49%
Div Payout % 21.57% 33.23% - 40.72% 43.41% - 0.00% -
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 9.95% 13.04% 4.19% 14.68% 11.73% 5.60% -0.51% -
ROE 4.46% 5.90% 1.77% 7.60% 6.19% 2.69% -0.21% -
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 46.61 46.16 40.44 50.21 49.11 41.78 34.27 22.68%
EPS 4.64 6.02 1.70 7.37 5.76 2.34 -0.18 -
DPS 1.00 2.00 0.00 3.00 2.50 0.00 0.50 58.53%
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 45.65 46.12 40.41 50.17 49.07 41.75 34.24 21.07%
EPS 4.54 6.01 1.69 7.36 5.75 2.34 -0.18 -
DPS 0.98 2.00 0.00 3.00 2.50 0.00 0.50 56.42%
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 2.77 2.43 2.60 2.43 1.97 1.99 2.51 6.77%
P/EPS 27.82 18.61 61.92 16.56 16.76 35.47 -488.30 -
EY 3.59 5.37 1.62 6.04 5.97 2.82 -0.20 -
DY 0.78 1.79 0.00 2.46 2.59 0.00 0.58 21.77%
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 2.47 3.01 2.60 2.71 2.69 2.02 2.47 0.00%
P/EPS 24.81 23.09 61.92 18.46 22.92 36.11 -479.78 -
EY 4.03 4.33 1.62 5.42 4.36 2.77 -0.21 -
DY 0.87 1.44 0.00 2.21 1.89 0.00 0.59 29.46%
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