[TGL] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -26.5%
YoY- 35.34%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 116,752 136,554 181,548 102,756 110,432 126,744 167,904 -21.52%
PBT 16,589 25,152 46,116 12,416 16,705 23,950 44,292 -48.07%
Tax -4,330 -6,314 -11,940 -3,286 -4,257 -6,180 -11,112 -46.68%
NP 12,258 18,838 34,176 9,130 12,448 17,770 33,180 -48.54%
-
NP to SH 12,220 18,808 34,376 9,133 12,426 17,698 33,128 -48.59%
-
Tax Rate 26.10% 25.10% 25.89% 26.47% 25.48% 25.80% 25.09% -
Total Cost 104,493 117,716 147,372 93,626 97,984 108,974 134,724 -15.59%
-
Net Worth 64,365 64,980 67,900 59,364 59,352 58,538 60,932 3.72%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 12,108 - 6,016 - - - -
Div Payout % - 64.38% - 65.88% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 64,365 64,980 67,900 59,364 59,352 58,538 60,932 3.72%
NOSH 40,481 40,360 40,177 40,111 40,103 40,095 40,087 0.65%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.50% 13.80% 18.82% 8.89% 11.27% 14.02% 19.76% -
ROE 18.99% 28.94% 50.63% 15.38% 20.94% 30.23% 54.37% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 288.41 338.34 451.86 256.18 275.37 316.11 418.85 -22.04%
EPS 30.19 46.60 85.56 22.77 30.99 44.14 82.64 -48.92%
DPS 0.00 30.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.59 1.61 1.69 1.48 1.48 1.46 1.52 3.04%
Adjusted Per Share Value based on latest NOSH - 41,428
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 138.00 161.40 214.58 121.45 130.53 149.81 198.46 -21.52%
EPS 14.44 22.23 40.63 10.79 14.69 20.92 39.16 -48.60%
DPS 0.00 14.31 0.00 7.11 0.00 0.00 0.00 -
NAPS 0.7608 0.768 0.8026 0.7017 0.7015 0.6919 0.7202 3.72%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.39 1.48 1.51 1.15 1.10 1.18 0.93 -
P/RPS 0.48 0.44 0.33 0.45 0.40 0.37 0.22 68.30%
P/EPS 4.60 3.18 1.76 5.05 3.55 2.67 1.13 155.16%
EY 21.72 31.49 56.66 19.80 28.17 37.41 88.86 -60.94%
DY 0.00 20.27 0.00 13.04 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 0.89 0.78 0.74 0.81 0.61 26.73%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 25/11/10 23/08/10 26/05/10 23/02/10 24/11/09 -
Price 1.40 1.39 1.73 1.50 1.07 1.09 1.15 -
P/RPS 0.49 0.41 0.38 0.59 0.39 0.34 0.27 48.83%
P/EPS 4.64 2.98 2.02 6.59 3.45 2.47 1.39 123.52%
EY 21.56 33.53 49.46 15.18 28.96 40.50 71.86 -55.21%
DY 0.00 21.58 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.86 1.02 1.01 0.72 0.75 0.76 10.27%

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