[TGL] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -88.78%
YoY- -92.93%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 129,650 100,754 92,034 34,352 105,514 95,145 93,850 24.11%
PBT 21,789 12,282 10,316 1,236 8,182 8,709 10,116 67.01%
Tax -4,813 -3,025 -3,022 -528 -2,144 -2,245 -2,558 52.58%
NP 16,976 9,257 7,294 708 6,038 6,464 7,558 71.76%
-
NP to SH 15,935 9,218 7,268 712 6,346 6,878 7,782 61.46%
-
Tax Rate 22.09% 24.63% 29.29% 42.72% 26.20% 25.78% 25.29% -
Total Cost 112,674 91,497 84,740 33,644 99,476 88,681 86,292 19.52%
-
Net Worth 107,325 99 95,336 93,706 93,706 92,484 91,262 11.44%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 6,554 - - - 2,444 - 2,444 93.36%
Div Payout % 41.13% - - - 38.52% - 31.41% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 107,325 99 95,336 93,706 93,706 92,484 91,262 11.44%
NOSH 82,236 81,999 81,484 81,484 40,742 40,742 40,742 59.92%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.09% 9.19% 7.93% 2.06% 5.72% 6.79% 8.05% -
ROE 14.85% 9,299.10% 7.62% 0.76% 6.77% 7.44% 8.53% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 158.25 122,976.52 112.95 42.16 258.98 233.53 230.35 -22.19%
EPS 19.49 11.29 8.92 0.88 15.58 16.88 19.10 1.36%
DPS 8.00 0.00 0.00 0.00 6.00 0.00 6.00 21.20%
NAPS 1.31 1.21 1.17 1.15 2.30 2.27 2.24 -30.13%
Adjusted Per Share Value based on latest NOSH - 81,484
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 152.77 118.72 108.45 40.48 124.33 112.11 110.59 24.10%
EPS 18.78 10.86 8.56 0.84 7.48 8.11 9.17 61.48%
DPS 7.72 0.00 0.00 0.00 2.88 0.00 2.88 93.31%
NAPS 1.2646 0.0012 1.1234 1.1042 1.1042 1.0898 1.0754 11.44%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.07 1.07 1.02 1.12 2.06 1.38 1.10 -
P/RPS 0.68 0.00 0.90 2.66 0.80 0.59 0.48 26.21%
P/EPS 5.50 0.01 11.44 128.18 13.23 8.17 5.76 -3.04%
EY 18.18 10,515.78 8.74 0.78 7.56 12.23 17.36 3.13%
DY 7.48 0.00 0.00 0.00 2.91 0.00 5.45 23.57%
P/NAPS 0.82 0.88 0.87 0.97 0.90 0.61 0.49 41.08%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 25/02/22 29/11/21 23/09/21 27/05/21 26/02/21 -
Price 1.05 1.13 1.03 1.10 1.10 2.00 1.33 -
P/RPS 0.66 0.00 0.91 2.61 0.42 0.86 0.58 9.02%
P/EPS 5.40 0.01 11.55 125.89 7.06 11.85 6.96 -15.60%
EY 18.52 9,957.42 8.66 0.79 14.16 8.44 14.36 18.53%
DY 7.62 0.00 0.00 0.00 5.45 0.00 4.51 41.99%
P/NAPS 0.80 0.93 0.88 0.96 0.48 0.88 0.59 22.57%

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