[TGL] QoQ Annualized Quarter Result on 30-Jun-2022 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 72.86%
YoY- 151.1%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 114,514 102,050 81,464 129,650 100,754 92,034 34,352 123.31%
PBT 14,912 13,214 10,804 21,789 12,282 10,316 1,236 426.83%
Tax -4,149 -4,174 -4,020 -4,813 -3,025 -3,022 -528 295.74%
NP 10,762 9,040 6,784 16,976 9,257 7,294 708 514.64%
-
NP to SH 10,756 9,032 6,768 15,935 9,218 7,268 712 512.11%
-
Tax Rate 27.82% 31.59% 37.21% 22.09% 24.63% 29.29% 42.72% -
Total Cost 103,752 93,010 74,680 112,674 91,497 84,740 33,644 112.01%
-
Net Worth 110,800 107,142 110,196 107,325 99 95,336 93,706 11.83%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - 6,554 - - - -
Div Payout % - - - 41.13% - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 110,800 107,142 110,196 107,325 99 95,336 93,706 11.83%
NOSH 83,498 82,828 82,236 82,236 81,999 81,484 81,484 1.64%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.40% 8.86% 8.33% 13.09% 9.19% 7.93% 2.06% -
ROE 9.71% 8.43% 6.14% 14.85% 9,299.10% 7.62% 0.76% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 137.46 122.87 99.06 158.25 122,976.52 112.95 42.16 120.03%
EPS 12.97 10.92 8.24 19.49 11.29 8.92 0.88 502.12%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.33 1.29 1.34 1.31 1.21 1.17 1.15 10.18%
Adjusted Per Share Value based on latest NOSH - 82,236
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 135.35 120.62 96.29 153.24 119.09 108.78 40.60 123.32%
EPS 12.71 10.68 8.00 18.83 10.90 8.59 0.84 512.76%
DPS 0.00 0.00 0.00 7.75 0.00 0.00 0.00 -
NAPS 1.3096 1.2664 1.3025 1.2685 0.0012 1.1268 1.1076 11.82%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.10 1.10 1.09 1.07 1.07 1.02 1.12 -
P/RPS 0.80 0.90 1.10 0.68 0.00 0.90 2.66 -55.14%
P/EPS 8.52 10.12 13.24 5.50 0.01 11.44 128.18 -83.61%
EY 11.74 9.89 7.55 18.18 10,515.78 8.74 0.78 510.61%
DY 0.00 0.00 0.00 7.48 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 0.81 0.82 0.88 0.87 0.97 -9.87%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 25/11/22 26/08/22 27/05/22 25/02/22 29/11/21 -
Price 1.10 1.15 1.27 1.05 1.13 1.03 1.10 -
P/RPS 0.80 0.94 1.28 0.66 0.00 0.91 2.61 -54.57%
P/EPS 8.52 10.58 15.43 5.40 0.01 11.55 125.89 -83.41%
EY 11.74 9.46 6.48 18.52 9,957.42 8.66 0.79 505.44%
DY 0.00 0.00 0.00 7.62 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.95 0.80 0.93 0.88 0.96 -9.25%

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