[TGL] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -28.09%
YoY- -3.78%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 113,925 135,044 173,096 109,312 116,752 136,554 181,548 -26.68%
PBT 14,960 23,364 44,104 12,013 16,589 25,152 46,116 -52.75%
Tax -3,910 -6,140 -11,304 -3,133 -4,330 -6,314 -11,940 -52.45%
NP 11,049 17,224 32,800 8,880 12,258 18,838 34,176 -52.86%
-
NP to SH 10,944 16,972 32,608 8,788 12,220 18,808 34,376 -53.34%
-
Tax Rate 26.14% 26.28% 25.63% 26.08% 26.10% 25.10% 25.89% -
Total Cost 102,876 117,820 140,296 100,432 104,493 117,716 147,372 -21.29%
-
Net Worth 67,631 67,631 71,701 63,644 64,365 64,980 67,900 -0.26%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 6,080 - 12,108 - -
Div Payout % - - - 69.19% - 64.38% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 67,631 67,631 71,701 63,644 64,365 64,980 67,900 -0.26%
NOSH 40,742 40,742 40,739 40,537 40,481 40,360 40,177 0.93%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.70% 12.75% 18.95% 8.12% 10.50% 13.80% 18.82% -
ROE 16.18% 25.09% 45.48% 13.81% 18.99% 28.94% 50.63% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 279.63 331.46 424.88 269.65 288.41 338.34 451.86 -27.35%
EPS 26.87 41.66 80.04 21.79 30.19 46.60 85.56 -53.76%
DPS 0.00 0.00 0.00 15.00 0.00 30.00 0.00 -
NAPS 1.66 1.66 1.76 1.57 1.59 1.61 1.69 -1.18%
Adjusted Per Share Value based on latest NOSH - 40,447
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 134.66 159.62 204.59 129.20 138.00 161.40 214.58 -26.67%
EPS 12.94 20.06 38.54 10.39 14.44 22.23 40.63 -53.33%
DPS 0.00 0.00 0.00 7.19 0.00 14.31 0.00 -
NAPS 0.7994 0.7994 0.8475 0.7523 0.7608 0.768 0.8026 -0.26%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.45 1.48 1.42 1.50 1.39 1.48 1.51 -
P/RPS 0.52 0.45 0.33 0.56 0.48 0.44 0.33 35.37%
P/EPS 5.40 3.55 1.77 6.92 4.60 3.18 1.76 111.00%
EY 18.53 28.15 56.37 14.45 21.72 31.49 56.66 -52.49%
DY 0.00 0.00 0.00 10.00 0.00 20.27 0.00 -
P/NAPS 0.87 0.89 0.81 0.96 0.87 0.92 0.89 -1.50%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 28/02/12 29/11/11 29/08/11 26/05/11 23/02/11 25/11/10 -
Price 1.46 1.50 1.66 1.42 1.40 1.39 1.73 -
P/RPS 0.52 0.45 0.39 0.53 0.49 0.41 0.38 23.23%
P/EPS 5.44 3.60 2.07 6.55 4.64 2.98 2.02 93.45%
EY 18.40 27.77 48.22 15.27 21.56 33.53 49.46 -48.24%
DY 0.00 0.00 0.00 10.56 0.00 21.58 0.00 -
P/NAPS 0.88 0.90 0.94 0.90 0.88 0.86 1.02 -9.36%

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