[TEOSENG] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 127.74%
YoY- -85.33%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 478,280 547,102 490,285 424,209 433,712 412,889 380,933 3.86%
PBT 10,787 77,421 41,243 4,196 29,539 50,720 66,351 -26.10%
Tax -6,589 -18,580 -10,880 -742 -5,990 -9,622 -17,559 -15.05%
NP 4,198 58,841 30,363 3,454 23,549 41,098 48,792 -33.53%
-
NP to SH 4,198 58,841 30,363 3,454 23,549 40,993 48,620 -33.49%
-
Tax Rate 61.08% 24.00% 26.38% 17.68% 20.28% 18.97% 26.46% -
Total Cost 474,082 488,261 459,922 420,755 410,163 371,791 332,141 6.10%
-
Net Worth 308,543 305,597 278,806 254,823 251,825 197,862 158,000 11.78%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 17,630 8,993 - 4,496 7,494 20,000 -
Div Payout % - 29.96% 29.62% - 19.10% 18.28% 41.14% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 308,543 305,597 278,806 254,823 251,825 197,862 158,000 11.78%
NOSH 300,008 300,001 300,001 300,001 300,001 300,001 200,000 6.98%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.88% 10.76% 6.19% 0.81% 5.43% 9.95% 12.81% -
ROE 1.36% 19.25% 10.89% 1.36% 9.35% 20.72% 30.77% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 162.76 186.19 163.54 141.50 144.67 137.73 190.47 -2.58%
EPS 1.43 20.02 10.13 1.15 7.86 14.04 24.31 -37.61%
DPS 0.00 6.00 3.00 0.00 1.50 2.50 10.00 -
NAPS 1.05 1.04 0.93 0.85 0.84 0.66 0.79 4.85%
Adjusted Per Share Value based on latest NOSH - 300,001
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 159.42 182.36 163.42 141.40 144.57 137.63 126.97 3.86%
EPS 1.40 19.61 10.12 1.15 7.85 13.66 16.21 -33.49%
DPS 0.00 5.88 3.00 0.00 1.50 2.50 6.67 -
NAPS 1.0285 1.0186 0.9293 0.8494 0.8394 0.6595 0.5267 11.78%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.885 1.29 0.965 1.00 1.15 1.51 1.82 -
P/RPS 0.54 0.69 0.59 0.71 0.79 1.10 0.96 -9.13%
P/EPS 61.95 6.44 9.53 86.80 14.64 11.04 7.49 42.16%
EY 1.61 15.52 10.50 1.15 6.83 9.06 13.36 -29.69%
DY 0.00 4.65 3.11 0.00 1.30 1.66 5.49 -
P/NAPS 0.84 1.24 1.04 1.18 1.37 2.29 2.30 -15.44%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 09/02/21 13/02/20 20/02/19 27/02/18 24/02/17 22/02/16 24/02/15 -
Price 0.80 1.15 1.32 0.99 1.13 1.35 1.59 -
P/RPS 0.49 0.62 0.81 0.70 0.78 0.98 0.83 -8.40%
P/EPS 56.00 5.74 13.03 85.93 14.39 9.87 6.54 42.98%
EY 1.79 17.41 7.67 1.16 6.95 10.13 15.29 -30.03%
DY 0.00 5.22 2.27 0.00 1.33 1.85 6.29 -
P/NAPS 0.76 1.11 1.42 1.16 1.35 2.05 2.01 -14.95%

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