[TGL] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 260.12%
YoY- -6.15%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 104,943 107,229 125,278 156,904 110,048 116,029 133,402 -14.82%
PBT 10,814 14,490 22,088 39,380 11,156 15,794 23,450 -40.39%
Tax -2,972 -3,682 -5,760 -10,028 -3,004 -4,125 -6,114 -38.25%
NP 7,842 10,808 16,328 29,352 8,152 11,669 17,336 -41.15%
-
NP to SH 7,798 10,680 16,148 29,224 8,115 11,568 17,200 -41.06%
-
Tax Rate 27.48% 25.41% 26.08% 25.46% 26.93% 26.12% 26.07% -
Total Cost 97,101 96,421 108,950 127,552 101,896 104,360 116,066 -11.24%
-
Net Worth 77,002 77,409 77,409 79,446 72,113 72,928 72,928 3.70%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,055 - - - 4,074 - - -
Div Payout % 39.19% - - - 50.21% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 77,002 77,409 77,409 79,446 72,113 72,928 72,928 3.70%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.47% 10.08% 13.03% 18.71% 7.41% 10.06% 13.00% -
ROE 10.13% 13.80% 20.86% 36.78% 11.25% 15.86% 23.58% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 257.58 263.19 307.49 385.12 270.11 284.79 327.43 -14.81%
EPS 19.14 26.21 39.64 71.72 19.92 28.39 42.22 -41.07%
DPS 7.50 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.89 1.90 1.90 1.95 1.77 1.79 1.79 3.70%
Adjusted Per Share Value based on latest NOSH - 40,742
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 124.04 126.74 148.07 185.45 130.07 137.14 157.68 -14.82%
EPS 9.22 12.62 19.09 34.54 9.59 13.67 20.33 -41.05%
DPS 3.61 0.00 0.00 0.00 4.82 0.00 0.00 -
NAPS 0.9101 0.915 0.915 0.939 0.8524 0.862 0.862 3.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.54 1.46 1.55 1.55 1.50 1.37 1.41 -
P/RPS 0.60 0.55 0.50 0.40 0.56 0.48 0.43 24.94%
P/EPS 8.05 5.57 3.91 2.16 7.53 4.83 3.34 80.05%
EY 12.43 17.95 25.57 46.28 13.28 20.73 29.94 -44.43%
DY 4.87 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.81 0.77 0.82 0.79 0.85 0.77 0.79 1.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 27/02/14 25/11/13 28/08/13 28/05/13 27/02/13 -
Price 1.73 1.53 1.50 1.60 1.38 1.45 1.35 -
P/RPS 0.67 0.58 0.49 0.42 0.51 0.51 0.41 38.86%
P/EPS 9.04 5.84 3.78 2.23 6.93 5.11 3.20 100.21%
EY 11.06 17.13 26.42 44.83 14.43 19.58 31.27 -50.08%
DY 4.34 0.00 0.00 0.00 7.25 0.00 0.00 -
P/NAPS 0.92 0.81 0.79 0.82 0.78 0.81 0.75 14.63%

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