[TEOSENG] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 92.38%
YoY- -69.72%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Revenue 402,103 406,482 338,714 276,621 225,047 267,288 170,215 16.10%
PBT 31,479 76,642 37,963 6,693 27,806 24,521 17,466 10.77%
Tax -4,405 -20,643 -8,586 -1,708 -5,171 -7,384 -3,193 5.74%
NP 27,074 55,999 29,377 4,985 22,635 17,137 14,273 11.76%
-
NP to SH 27,094 55,839 29,271 5,227 22,678 17,262 14,273 11.77%
-
Tax Rate 13.99% 26.93% 22.62% 25.52% 18.60% 30.11% 18.28% -
Total Cost 375,029 350,483 309,337 271,636 202,412 250,151 155,942 16.46%
-
Net Worth 194,864 157,989 141,875 116,104 103,999 113,643 85,222 15.45%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Div 7,232 19,995 5,003 - 4,504 3,489 3,179 15.34%
Div Payout % 26.69% 35.81% 17.09% - 19.86% 20.21% 22.27% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Net Worth 194,864 157,989 141,875 116,104 103,999 113,643 85,222 15.45%
NOSH 300,001 300,000 199,824 200,180 199,999 199,375 200,382 7.26%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
NP Margin 6.73% 13.78% 8.67% 1.80% 10.06% 6.41% 8.39% -
ROE 13.90% 35.34% 20.63% 4.50% 21.81% 15.19% 16.75% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
RPS 134.13 151.80 169.51 138.19 112.52 134.06 84.94 8.26%
EPS 9.04 20.85 14.65 2.61 11.34 8.66 7.12 4.23%
DPS 2.41 7.47 2.50 0.00 2.25 1.75 1.60 7.37%
NAPS 0.65 0.59 0.71 0.58 0.52 0.57 0.4253 7.64%
Adjusted Per Share Value based on latest NOSH - 200,180
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
RPS 67.02 67.75 56.45 46.10 37.51 44.55 28.37 16.10%
EPS 4.52 9.31 4.88 0.87 3.78 2.88 2.38 11.78%
DPS 1.21 3.33 0.83 0.00 0.75 0.58 0.53 15.42%
NAPS 0.3248 0.2633 0.2365 0.1935 0.1733 0.1894 0.142 15.45%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/06/11 30/03/12 30/06/10 -
Price 1.39 2.12 0.70 0.58 0.47 0.60 0.46 -
P/RPS 1.04 1.40 0.41 0.42 0.42 0.45 0.54 12.05%
P/EPS 15.38 10.17 4.78 22.21 4.14 6.93 6.46 16.26%
EY 6.50 9.84 20.93 4.50 24.13 14.43 15.48 -13.99%
DY 1.74 3.52 3.57 0.00 4.79 2.92 3.48 -11.34%
P/NAPS 2.14 3.59 0.99 1.00 0.90 1.05 1.08 12.61%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/06/11 31/03/12 30/06/10 CAGR
Date 24/05/16 18/05/15 26/05/14 27/05/13 24/08/11 29/05/12 17/08/10 -
Price 1.27 1.87 0.65 0.60 0.48 0.65 0.46 -
P/RPS 0.95 1.23 0.38 0.43 0.43 0.48 0.54 10.31%
P/EPS 14.05 8.97 4.44 22.98 4.23 7.51 6.46 14.45%
EY 7.12 11.15 22.54 4.35 23.62 13.32 15.48 -12.62%
DY 1.90 3.99 3.85 0.00 4.69 2.69 3.48 -9.97%
P/NAPS 1.95 3.17 0.92 1.03 0.92 1.14 1.08 10.81%

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