[TGL] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 390.93%
YoY- -17.8%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 102,756 110,432 126,744 167,904 101,187 111,440 134,124 -16.31%
PBT 12,416 16,705 23,950 44,292 8,877 15,801 28,298 -42.34%
Tax -3,286 -4,257 -6,180 -11,112 -2,227 -4,193 -7,498 -42.39%
NP 9,130 12,448 17,770 33,180 6,650 11,608 20,800 -42.32%
-
NP to SH 9,133 12,426 17,698 33,128 6,748 11,577 20,754 -42.23%
-
Tax Rate 26.47% 25.48% 25.80% 25.09% 25.09% 26.54% 26.50% -
Total Cost 93,626 97,984 108,974 134,724 94,537 99,832 113,324 -11.98%
-
Net Worth 59,364 59,352 58,538 60,932 47,425 43,820 71,846 -11.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,016 - - - 3,592 - - -
Div Payout % 65.88% - - - 53.24% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 59,364 59,352 58,538 60,932 47,425 43,820 71,846 -11.97%
NOSH 40,111 40,103 40,095 40,087 35,928 35,918 35,923 7.65%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.89% 11.27% 14.02% 19.76% 6.57% 10.42% 15.51% -
ROE 15.38% 20.94% 30.23% 54.37% 14.23% 26.42% 28.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 256.18 275.37 316.11 418.85 281.63 310.26 373.36 -22.25%
EPS 22.77 30.99 44.14 82.64 17.86 34.87 62.50 -49.08%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.48 1.48 1.46 1.52 1.32 1.22 2.00 -18.23%
Adjusted Per Share Value based on latest NOSH - 40,087
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 121.08 130.12 149.35 197.85 119.23 131.31 158.04 -16.31%
EPS 10.76 14.64 20.85 39.04 7.95 13.64 24.45 -42.22%
DPS 7.09 0.00 0.00 0.00 4.23 0.00 0.00 -
NAPS 0.6995 0.6994 0.6898 0.718 0.5588 0.5163 0.8466 -11.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.15 1.10 1.18 0.93 0.58 0.50 0.64 -
P/RPS 0.45 0.40 0.37 0.22 0.21 0.16 0.17 91.69%
P/EPS 5.05 3.55 2.67 1.13 3.09 1.55 1.11 175.32%
EY 19.80 28.17 37.41 88.86 32.38 64.46 90.27 -63.73%
DY 13.04 0.00 0.00 0.00 17.24 0.00 0.00 -
P/NAPS 0.78 0.74 0.81 0.61 0.44 0.41 0.32 81.41%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 26/05/10 23/02/10 24/11/09 27/08/09 19/05/09 27/02/09 -
Price 1.50 1.07 1.09 1.15 0.98 0.60 0.50 -
P/RPS 0.59 0.39 0.34 0.27 0.35 0.19 0.13 174.87%
P/EPS 6.59 3.45 2.47 1.39 5.22 1.86 0.87 287.12%
EY 15.18 28.96 40.50 71.86 19.17 53.72 115.55 -74.25%
DY 10.00 0.00 0.00 0.00 10.20 0.00 0.00 -
P/NAPS 1.01 0.72 0.75 0.76 0.74 0.49 0.25 154.31%

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