[TGL] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -46.58%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 181,548 102,756 110,432 126,744 167,904 101,187 111,440 38.41%
PBT 46,116 12,416 16,705 23,950 44,292 8,877 15,801 104.09%
Tax -11,940 -3,286 -4,257 -6,180 -11,112 -2,227 -4,193 100.77%
NP 34,176 9,130 12,448 17,770 33,180 6,650 11,608 105.28%
-
NP to SH 34,376 9,133 12,426 17,698 33,128 6,748 11,577 106.45%
-
Tax Rate 25.89% 26.47% 25.48% 25.80% 25.09% 25.09% 26.54% -
Total Cost 147,372 93,626 97,984 108,974 134,724 94,537 99,832 29.61%
-
Net Worth 67,900 59,364 59,352 58,538 60,932 47,425 43,820 33.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 6,016 - - - 3,592 - -
Div Payout % - 65.88% - - - 53.24% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 67,900 59,364 59,352 58,538 60,932 47,425 43,820 33.86%
NOSH 40,177 40,111 40,103 40,095 40,087 35,928 35,918 7.74%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.82% 8.89% 11.27% 14.02% 19.76% 6.57% 10.42% -
ROE 50.63% 15.38% 20.94% 30.23% 54.37% 14.23% 26.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 451.86 256.18 275.37 316.11 418.85 281.63 310.26 28.45%
EPS 85.56 22.77 30.99 44.14 82.64 17.86 34.87 81.82%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.69 1.48 1.48 1.46 1.52 1.32 1.22 24.24%
Adjusted Per Share Value based on latest NOSH - 40,212
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 213.92 121.08 130.12 149.35 197.85 119.23 131.31 38.41%
EPS 40.51 10.76 14.64 20.85 39.04 7.95 13.64 106.47%
DPS 0.00 7.09 0.00 0.00 0.00 4.23 0.00 -
NAPS 0.8001 0.6995 0.6994 0.6898 0.718 0.5588 0.5163 33.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.51 1.15 1.10 1.18 0.93 0.58 0.50 -
P/RPS 0.33 0.45 0.40 0.37 0.22 0.21 0.16 61.95%
P/EPS 1.76 5.05 3.55 2.67 1.13 3.09 1.55 8.83%
EY 56.66 19.80 28.17 37.41 88.86 32.38 64.46 -8.23%
DY 0.00 13.04 0.00 0.00 0.00 17.24 0.00 -
P/NAPS 0.89 0.78 0.74 0.81 0.61 0.44 0.41 67.57%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 23/08/10 26/05/10 23/02/10 24/11/09 27/08/09 19/05/09 -
Price 1.73 1.50 1.07 1.09 1.15 0.98 0.60 -
P/RPS 0.38 0.59 0.39 0.34 0.27 0.35 0.19 58.67%
P/EPS 2.02 6.59 3.45 2.47 1.39 5.22 1.86 5.65%
EY 49.46 15.18 28.96 40.50 71.86 19.17 53.72 -5.35%
DY 0.00 10.00 0.00 0.00 0.00 10.20 0.00 -
P/NAPS 1.02 1.01 0.72 0.75 0.76 0.74 0.49 62.95%

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