[TEOSENG] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
08-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -41.73%
YoY- -52.81%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 138,377 125,262 109,292 112,175 102,472 95,661 80,288 9.49%
PBT 23,593 8,604 4,357 8,107 12,086 17,394 9,112 17.17%
Tax -5,548 -1,588 227 -2,457 -114 -6,593 -2,313 15.69%
NP 18,045 7,016 4,584 5,650 11,972 10,801 6,799 17.65%
-
NP to SH 18,045 7,016 4,584 5,650 11,972 10,759 6,895 17.38%
-
Tax Rate 23.52% 18.46% -5.21% 30.31% 0.94% 37.90% 25.38% -
Total Cost 120,332 118,246 104,708 106,525 90,500 84,860 73,489 8.56%
-
Net Worth 305,787 260,819 197,862 206,856 193,817 149,986 125,908 15.93%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 5,995 - - 4,496 7,232 9,999 - -
Div Payout % 33.23% - - 79.59% 60.41% 92.94% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 305,787 260,819 197,862 206,856 193,817 149,986 125,908 15.93%
NOSH 300,001 300,001 300,001 300,001 300,001 199,981 199,855 7.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 13.04% 5.60% 4.19% 5.04% 11.68% 11.29% 8.47% -
ROE 5.90% 2.69% 2.32% 2.73% 6.18% 7.17% 5.48% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.16 41.78 36.46 37.42 35.42 47.83 40.17 2.34%
EPS 6.02 2.34 1.53 1.88 4.14 5.38 3.45 9.71%
DPS 2.00 0.00 0.00 1.50 2.50 5.00 0.00 -
NAPS 1.02 0.87 0.66 0.69 0.67 0.75 0.63 8.35%
Adjusted Per Share Value based on latest NOSH - 300,001
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.12 41.75 36.43 37.39 34.16 31.89 26.76 9.49%
EPS 6.01 2.34 1.53 1.88 3.99 3.59 2.30 17.35%
DPS 2.00 0.00 0.00 1.50 2.41 3.33 0.00 -
NAPS 1.0193 0.8694 0.6595 0.6895 0.646 0.4999 0.4197 15.93%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.12 0.83 0.94 1.25 1.52 2.33 0.69 -
P/RPS 2.43 1.99 2.58 3.34 4.29 4.87 1.72 5.92%
P/EPS 18.61 35.47 61.48 66.33 36.73 43.31 20.00 -1.19%
EY 5.37 2.82 1.63 1.51 2.72 2.31 5.00 1.19%
DY 1.79 0.00 0.00 1.20 1.64 2.15 0.00 -
P/NAPS 1.10 0.95 1.42 1.81 2.27 3.11 1.10 0.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 13/11/18 17/11/17 08/11/16 16/11/15 11/11/14 29/11/13 -
Price 1.39 0.845 0.94 1.16 1.61 2.43 0.60 -
P/RPS 3.01 2.02 2.58 3.10 4.55 5.08 1.49 12.42%
P/EPS 23.09 36.11 61.48 61.55 38.90 45.17 17.39 4.83%
EY 4.33 2.77 1.63 1.62 2.57 2.21 5.75 -4.61%
DY 1.44 0.00 0.00 1.29 1.55 2.06 0.00 -
P/NAPS 1.36 0.97 1.42 1.68 2.40 3.24 0.95 6.15%

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