[TGL] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -41.71%
YoY- -30.07%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 110,432 126,744 167,904 101,187 111,440 134,124 186,840 -29.59%
PBT 16,705 23,950 44,292 8,877 15,801 28,298 53,860 -54.21%
Tax -4,257 -6,180 -11,112 -2,227 -4,193 -7,498 -13,476 -53.64%
NP 12,448 17,770 33,180 6,650 11,608 20,800 40,384 -54.40%
-
NP to SH 12,426 17,698 33,128 6,748 11,577 20,754 40,300 -54.39%
-
Tax Rate 25.48% 25.80% 25.09% 25.09% 26.54% 26.50% 25.02% -
Total Cost 97,984 108,974 134,724 94,537 99,832 113,324 146,456 -23.52%
-
Net Worth 59,352 58,538 60,932 47,425 43,820 71,846 41,504 26.95%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 3,592 - - - -
Div Payout % - - - 53.24% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 59,352 58,538 60,932 47,425 43,820 71,846 41,504 26.95%
NOSH 40,103 40,095 40,087 35,928 35,918 35,923 20,752 55.20%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.27% 14.02% 19.76% 6.57% 10.42% 15.51% 21.61% -
ROE 20.94% 30.23% 54.37% 14.23% 26.42% 28.89% 97.10% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 275.37 316.11 418.85 281.63 310.26 373.36 900.34 -54.63%
EPS 30.99 44.14 82.64 17.86 34.87 62.50 121.36 -59.78%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.48 1.46 1.52 1.32 1.22 2.00 2.00 -18.20%
Adjusted Per Share Value based on latest NOSH - 35,910
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 130.12 149.35 197.85 119.23 131.31 158.04 220.16 -29.59%
EPS 14.64 20.85 39.04 7.95 13.64 24.45 47.49 -54.39%
DPS 0.00 0.00 0.00 4.23 0.00 0.00 0.00 -
NAPS 0.6994 0.6898 0.718 0.5588 0.5163 0.8466 0.4891 26.95%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.10 1.18 0.93 0.58 0.50 0.64 0.64 -
P/RPS 0.40 0.37 0.22 0.21 0.16 0.17 0.07 219.96%
P/EPS 3.55 2.67 1.13 3.09 1.55 1.11 0.33 388.02%
EY 28.17 37.41 88.86 32.38 64.46 90.27 303.43 -79.52%
DY 0.00 0.00 0.00 17.24 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.61 0.44 0.41 0.32 0.32 74.96%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 24/11/09 27/08/09 19/05/09 27/02/09 25/11/08 -
Price 1.07 1.09 1.15 0.98 0.60 0.50 0.64 -
P/RPS 0.39 0.34 0.27 0.35 0.19 0.13 0.07 214.60%
P/EPS 3.45 2.47 1.39 5.22 1.86 0.87 0.33 378.80%
EY 28.96 40.50 71.86 19.17 53.72 115.55 303.43 -79.14%
DY 0.00 0.00 0.00 10.20 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.76 0.74 0.49 0.25 0.32 71.79%

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