[TEOSENG] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -43.94%
YoY- -204.78%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 473,464 543,528 435,604 393,488 419,784 406,398 353,628 4.97%
PBT 14,136 71,256 15,764 -24,046 33,264 65,268 53,910 -19.98%
Tax -3,960 -16,910 -3,600 -3,798 -6,690 -15,538 -13,702 -18.67%
NP 10,176 54,346 12,164 -27,844 26,574 49,730 40,208 -20.45%
-
NP to SH 10,176 54,346 12,164 -27,844 26,574 49,520 39,776 -20.30%
-
Tax Rate 28.01% 23.73% 22.84% - 20.11% 23.81% 25.42% -
Total Cost 463,288 489,182 423,440 421,332 393,210 356,668 313,420 6.72%
-
Net Worth 308,543 287,800 254,823 194,864 200,860 181,719 152,061 12.50%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 17,987 2,997 - - - 20,008 -
Div Payout % - 33.10% 24.65% - - - 50.30% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 308,543 287,800 254,823 194,864 200,860 181,719 152,061 12.50%
NOSH 300,008 300,001 300,001 300,001 300,001 300,001 200,080 6.97%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.15% 10.00% 2.79% -7.08% 6.33% 12.24% 11.37% -
ROE 3.30% 18.88% 4.77% -14.29% 13.23% 27.25% 26.16% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 161.12 181.30 145.30 131.25 140.03 143.13 176.74 -1.52%
EPS 3.46 18.12 4.06 -9.28 8.86 17.44 19.88 -25.25%
DPS 0.00 6.00 1.00 0.00 0.00 0.00 10.00 -
NAPS 1.05 0.96 0.85 0.65 0.67 0.64 0.76 5.52%
Adjusted Per Share Value based on latest NOSH - 300,001
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 157.82 181.17 145.20 131.16 139.92 135.46 117.87 4.98%
EPS 3.39 18.11 4.05 -9.28 8.86 16.51 13.26 -20.31%
DPS 0.00 6.00 1.00 0.00 0.00 0.00 6.67 -
NAPS 1.0285 0.9593 0.8494 0.6495 0.6695 0.6057 0.5069 12.50%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.895 1.05 0.86 0.96 1.23 1.50 1.00 -
P/RPS 0.56 0.58 0.59 0.73 0.88 1.05 0.57 -0.29%
P/EPS 25.84 5.79 21.20 -10.34 13.88 8.60 5.03 31.32%
EY 3.87 17.26 4.72 -9.67 7.21 11.63 19.88 -23.85%
DY 0.00 5.71 1.16 0.00 0.00 0.00 10.00 -
P/NAPS 0.85 1.09 1.01 1.48 1.84 2.34 1.32 -7.06%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 12/08/20 16/08/19 20/08/18 29/08/17 22/08/16 04/08/15 22/08/14 -
Price 0.835 1.05 0.845 0.88 1.14 1.59 1.70 -
P/RPS 0.52 0.58 0.58 0.67 0.81 1.11 0.96 -9.70%
P/EPS 24.11 5.79 20.83 -9.47 12.86 9.12 8.55 18.84%
EY 4.15 17.26 4.80 -10.55 7.78 10.97 11.69 -15.83%
DY 0.00 5.71 1.18 0.00 0.00 0.00 5.88 -
P/NAPS 0.80 1.09 0.99 1.35 1.70 2.48 2.24 -15.75%

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