[TEOSENG] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 59.04%
YoY- 623.62%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 525,727 490,285 461,237 445,267 437,806 424,209 417,681 16.59%
PBT 61,832 41,243 28,348 24,101 16,060 4,196 -3,317 -
Tax -15,990 -10,880 -2,458 -643 -1,310 -742 -2,229 272.40%
NP 45,842 30,363 25,890 23,458 14,750 3,454 -5,546 -
-
NP to SH 45,842 30,363 25,890 23,458 14,750 3,454 -5,546 -
-
Tax Rate 25.86% 26.38% 8.67% 2.67% 8.16% 17.68% - -
Total Cost 479,885 459,922 435,347 421,809 423,056 420,755 423,227 8.74%
-
Net Worth 290,798 278,806 260,819 254,823 254,823 254,823 197,862 29.29%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 17,987 8,993 1,498 1,498 - - - -
Div Payout % 39.24% 29.62% 5.79% 6.39% - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 290,798 278,806 260,819 254,823 254,823 254,823 197,862 29.29%
NOSH 300,001 300,001 300,001 300,001 300,001 300,001 299,792 0.04%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.72% 6.19% 5.61% 5.27% 3.37% 0.81% -1.33% -
ROE 15.76% 10.89% 9.93% 9.21% 5.79% 1.36% -2.80% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 175.36 163.54 153.85 148.53 146.04 141.50 139.32 16.59%
EPS 15.29 10.13 8.64 7.82 4.92 1.15 -1.85 -
DPS 6.00 3.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.97 0.93 0.87 0.85 0.85 0.85 0.66 29.29%
Adjusted Per Share Value based on latest NOSH - 300,001
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 175.24 163.42 153.74 148.42 145.93 141.40 139.22 16.59%
EPS 15.28 10.12 8.63 7.82 4.92 1.15 -1.85 -
DPS 6.00 3.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.9693 0.9293 0.8694 0.8494 0.8494 0.8494 0.6595 29.29%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.22 0.965 0.83 0.86 0.96 1.00 0.94 -
P/RPS 0.70 0.59 0.54 0.58 0.66 0.71 0.67 2.96%
P/EPS 7.98 9.53 9.61 10.99 19.51 86.80 -50.81 -
EY 12.53 10.50 10.40 9.10 5.13 1.15 -1.97 -
DY 4.92 3.11 0.60 0.58 0.00 0.00 0.00 -
P/NAPS 1.26 1.04 0.95 1.01 1.13 1.18 1.42 -7.66%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 09/05/19 20/02/19 13/11/18 20/08/18 24/05/18 27/02/18 17/11/17 -
Price 1.36 1.32 0.845 0.845 0.925 0.99 0.94 -
P/RPS 0.78 0.81 0.55 0.57 0.63 0.70 0.67 10.67%
P/EPS 8.89 13.03 9.78 10.80 18.80 85.93 -50.81 -
EY 11.24 7.67 10.22 9.26 5.32 1.16 -1.97 -
DY 4.41 2.27 0.59 0.59 0.00 0.00 0.00 -
P/NAPS 1.40 1.42 0.97 0.99 1.09 1.16 1.42 -0.94%

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