[TEOSENG] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -34.3%
YoY- -15.67%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 688,007 562,049 477,749 512,567 525,727 437,806 433,255 8.00%
PBT 49,995 7,099 9,421 51,053 61,832 16,060 21,463 15.12%
Tax -12,832 859 -7,927 -12,395 -15,990 -1,310 -6,340 12.46%
NP 37,163 7,958 1,494 38,658 45,842 14,750 15,123 16.15%
-
NP to SH 37,163 7,958 1,494 38,658 45,842 14,750 15,123 16.15%
-
Tax Rate 25.67% -12.10% 84.14% 24.28% 25.86% 8.16% 29.54% -
Total Cost 650,844 554,091 476,255 473,909 479,885 423,056 418,132 7.64%
-
Net Worth 355,559 314,420 308,543 305,605 290,798 254,823 203,858 9.70%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 5,877 - - 8,934 17,987 - 4,496 4.56%
Div Payout % 15.81% - - 23.11% 39.24% - 29.74% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 355,559 314,420 308,543 305,605 290,798 254,823 203,858 9.70%
NOSH 300,008 300,008 300,008 300,008 300,001 300,001 300,001 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.40% 1.42% 0.31% 7.54% 8.72% 3.37% 3.49% -
ROE 10.45% 2.53% 0.48% 12.65% 15.76% 5.79% 7.42% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 234.13 191.27 162.58 174.43 175.36 146.04 144.52 8.36%
EPS 12.65 2.71 0.51 13.16 15.29 4.92 5.04 16.56%
DPS 2.00 0.00 0.00 3.04 6.00 0.00 1.50 4.90%
NAPS 1.21 1.07 1.05 1.04 0.97 0.85 0.68 10.07%
Adjusted Per Share Value based on latest NOSH - 300,008
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 229.33 187.34 159.25 170.85 175.24 145.93 144.41 8.00%
EPS 12.39 2.65 0.50 12.89 15.28 4.92 5.04 16.16%
DPS 1.96 0.00 0.00 2.98 6.00 0.00 1.50 4.55%
NAPS 1.1852 1.048 1.0285 1.0187 0.9693 0.8494 0.6795 9.71%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.815 0.78 0.785 0.96 1.22 0.96 1.05 -
P/RPS 0.35 0.41 0.48 0.55 0.70 0.66 0.73 -11.52%
P/EPS 6.44 28.80 154.40 7.30 7.98 19.51 20.81 -17.74%
EY 15.52 3.47 0.65 13.70 12.53 5.13 4.80 21.59%
DY 2.45 0.00 0.00 3.17 4.92 0.00 1.43 9.38%
P/NAPS 0.67 0.73 0.75 0.92 1.26 1.13 1.54 -12.94%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 15/05/23 12/05/22 07/05/21 18/05/20 09/05/19 24/05/18 26/05/17 -
Price 0.88 0.865 0.785 1.13 1.36 0.925 1.05 -
P/RPS 0.38 0.45 0.48 0.65 0.78 0.63 0.73 -10.30%
P/EPS 6.96 31.94 154.40 8.59 8.89 18.80 20.81 -16.67%
EY 14.37 3.13 0.65 11.64 11.24 5.32 4.80 20.04%
DY 2.27 0.00 0.00 2.69 4.41 0.00 1.43 8.00%
P/NAPS 0.73 0.81 0.75 1.09 1.40 1.09 1.54 -11.69%

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