[TGL] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 276.39%
YoY- 3.77%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 109,312 116,752 136,554 181,548 102,756 110,432 126,744 -9.41%
PBT 12,013 16,589 25,152 46,116 12,416 16,705 23,950 -36.95%
Tax -3,133 -4,330 -6,314 -11,940 -3,286 -4,257 -6,180 -36.49%
NP 8,880 12,258 18,838 34,176 9,130 12,448 17,770 -37.10%
-
NP to SH 8,788 12,220 18,808 34,376 9,133 12,426 17,698 -37.37%
-
Tax Rate 26.08% 26.10% 25.10% 25.89% 26.47% 25.48% 25.80% -
Total Cost 100,432 104,493 117,716 147,372 93,626 97,984 108,974 -5.31%
-
Net Worth 63,644 64,365 64,980 67,900 59,364 59,352 58,538 5.74%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,080 - 12,108 - 6,016 - - -
Div Payout % 69.19% - 64.38% - 65.88% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 63,644 64,365 64,980 67,900 59,364 59,352 58,538 5.74%
NOSH 40,537 40,481 40,360 40,177 40,111 40,103 40,095 0.73%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.12% 10.50% 13.80% 18.82% 8.89% 11.27% 14.02% -
ROE 13.81% 18.99% 28.94% 50.63% 15.38% 20.94% 30.23% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 269.65 288.41 338.34 451.86 256.18 275.37 316.11 -10.08%
EPS 21.79 30.19 46.60 85.56 22.77 30.99 44.14 -37.61%
DPS 15.00 0.00 30.00 0.00 15.00 0.00 0.00 -
NAPS 1.57 1.59 1.61 1.69 1.48 1.48 1.46 4.97%
Adjusted Per Share Value based on latest NOSH - 40,177
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 129.20 138.00 161.40 214.58 121.45 130.53 149.81 -9.42%
EPS 10.39 14.44 22.23 40.63 10.79 14.69 20.92 -37.36%
DPS 7.19 0.00 14.31 0.00 7.11 0.00 0.00 -
NAPS 0.7523 0.7608 0.768 0.8026 0.7017 0.7015 0.6919 5.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.50 1.39 1.48 1.51 1.15 1.10 1.18 -
P/RPS 0.56 0.48 0.44 0.33 0.45 0.40 0.37 31.92%
P/EPS 6.92 4.60 3.18 1.76 5.05 3.55 2.67 89.01%
EY 14.45 21.72 31.49 56.66 19.80 28.17 37.41 -47.05%
DY 10.00 0.00 20.27 0.00 13.04 0.00 0.00 -
P/NAPS 0.96 0.87 0.92 0.89 0.78 0.74 0.81 12.02%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 26/05/11 23/02/11 25/11/10 23/08/10 26/05/10 23/02/10 -
Price 1.42 1.40 1.39 1.73 1.50 1.07 1.09 -
P/RPS 0.53 0.49 0.41 0.38 0.59 0.39 0.34 34.55%
P/EPS 6.55 4.64 2.98 2.02 6.59 3.45 2.47 91.92%
EY 15.27 21.56 33.53 49.46 15.18 28.96 40.50 -47.90%
DY 10.56 0.00 21.58 0.00 10.00 0.00 0.00 -
P/NAPS 0.90 0.88 0.86 1.02 1.01 0.72 0.75 12.96%

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