[TGL] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -7.74%
YoY- 202.77%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 100,754 92,034 34,352 105,514 95,145 93,850 96,024 3.26%
PBT 12,282 10,316 1,236 8,182 8,709 10,116 13,596 -6.55%
Tax -3,025 -3,022 -528 -2,144 -2,245 -2,558 -3,508 -9.41%
NP 9,257 7,294 708 6,038 6,464 7,558 10,088 -5.57%
-
NP to SH 9,218 7,268 712 6,346 6,878 7,782 10,068 -5.71%
-
Tax Rate 24.63% 29.29% 42.72% 26.20% 25.78% 25.29% 25.80% -
Total Cost 91,497 84,740 33,644 99,476 88,681 86,292 85,936 4.27%
-
Net Worth 99 95,336 93,706 93,706 92,484 91,262 90,854 -98.94%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - 2,444 - 2,444 4,889 -
Div Payout % - - - 38.52% - 31.41% 48.56% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 99 95,336 93,706 93,706 92,484 91,262 90,854 -98.94%
NOSH 81,999 81,484 81,484 40,742 40,742 40,742 40,742 59.47%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.19% 7.93% 2.06% 5.72% 6.79% 8.05% 10.51% -
ROE 9,299.10% 7.62% 0.76% 6.77% 7.44% 8.53% 11.08% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 122,976.52 112.95 42.16 258.98 233.53 230.35 235.69 6405.93%
EPS 11.29 8.92 0.88 15.58 16.88 19.10 24.72 -40.72%
DPS 0.00 0.00 0.00 6.00 0.00 6.00 12.00 -
NAPS 1.21 1.17 1.15 2.30 2.27 2.24 2.23 -33.49%
Adjusted Per Share Value based on latest NOSH - 40,742
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 118.72 108.45 40.48 124.33 112.11 110.59 113.15 3.25%
EPS 10.86 8.56 0.84 7.48 8.11 9.17 11.86 -5.70%
DPS 0.00 0.00 0.00 2.88 0.00 2.88 5.76 -
NAPS 0.0012 1.1234 1.1042 1.1042 1.0898 1.0754 1.0706 -98.92%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.07 1.02 1.12 2.06 1.38 1.10 0.98 -
P/RPS 0.00 0.90 2.66 0.80 0.59 0.48 0.42 -
P/EPS 0.01 11.44 128.18 13.23 8.17 5.76 3.97 -98.15%
EY 10,515.78 8.74 0.78 7.56 12.23 17.36 25.22 5501.79%
DY 0.00 0.00 0.00 2.91 0.00 5.45 12.24 -
P/NAPS 0.88 0.87 0.97 0.90 0.61 0.49 0.44 58.80%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 29/11/21 23/09/21 27/05/21 26/02/21 26/11/20 -
Price 1.13 1.03 1.10 1.10 2.00 1.33 1.05 -
P/RPS 0.00 0.91 2.61 0.42 0.86 0.58 0.45 -
P/EPS 0.01 11.55 125.89 7.06 11.85 6.96 4.25 -98.23%
EY 9,957.42 8.66 0.79 14.16 8.44 14.36 23.53 5557.40%
DY 0.00 0.00 0.00 5.45 0.00 4.51 11.43 -
P/NAPS 0.93 0.88 0.96 0.48 0.88 0.59 0.47 57.67%

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