[TGL] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -45.29%
YoY- 6.27%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 173,096 109,312 116,752 136,554 181,548 102,756 110,432 34.89%
PBT 44,104 12,013 16,589 25,152 46,116 12,416 16,705 90.91%
Tax -11,304 -3,133 -4,330 -6,314 -11,940 -3,286 -4,257 91.64%
NP 32,800 8,880 12,258 18,838 34,176 9,130 12,448 90.66%
-
NP to SH 32,608 8,788 12,220 18,808 34,376 9,133 12,426 90.14%
-
Tax Rate 25.63% 26.08% 26.10% 25.10% 25.89% 26.47% 25.48% -
Total Cost 140,296 100,432 104,493 117,716 147,372 93,626 97,984 27.00%
-
Net Worth 71,701 63,644 64,365 64,980 67,900 59,364 59,352 13.41%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 6,080 - 12,108 - 6,016 - -
Div Payout % - 69.19% - 64.38% - 65.88% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 71,701 63,644 64,365 64,980 67,900 59,364 59,352 13.41%
NOSH 40,739 40,537 40,481 40,360 40,177 40,111 40,103 1.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.95% 8.12% 10.50% 13.80% 18.82% 8.89% 11.27% -
ROE 45.48% 13.81% 18.99% 28.94% 50.63% 15.38% 20.94% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 424.88 269.65 288.41 338.34 451.86 256.18 275.37 33.49%
EPS 80.04 21.79 30.19 46.60 85.56 22.77 30.99 88.13%
DPS 0.00 15.00 0.00 30.00 0.00 15.00 0.00 -
NAPS 1.76 1.57 1.59 1.61 1.69 1.48 1.48 12.23%
Adjusted Per Share Value based on latest NOSH - 40,298
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 204.59 129.20 138.00 161.40 214.58 121.45 130.53 34.89%
EPS 38.54 10.39 14.44 22.23 40.63 10.79 14.69 90.11%
DPS 0.00 7.19 0.00 14.31 0.00 7.11 0.00 -
NAPS 0.8475 0.7523 0.7608 0.768 0.8026 0.7017 0.7015 13.42%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.42 1.50 1.39 1.48 1.51 1.15 1.10 -
P/RPS 0.33 0.56 0.48 0.44 0.33 0.45 0.40 -12.02%
P/EPS 1.77 6.92 4.60 3.18 1.76 5.05 3.55 -37.09%
EY 56.37 14.45 21.72 31.49 56.66 19.80 28.17 58.72%
DY 0.00 10.00 0.00 20.27 0.00 13.04 0.00 -
P/NAPS 0.81 0.96 0.87 0.92 0.89 0.78 0.74 6.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 29/08/11 26/05/11 23/02/11 25/11/10 23/08/10 26/05/10 -
Price 1.66 1.42 1.40 1.39 1.73 1.50 1.07 -
P/RPS 0.39 0.53 0.49 0.41 0.38 0.59 0.39 0.00%
P/EPS 2.07 6.55 4.64 2.98 2.02 6.59 3.45 -28.84%
EY 48.22 15.27 21.56 33.53 49.46 15.18 28.96 40.43%
DY 0.00 10.56 0.00 21.58 0.00 10.00 0.00 -
P/NAPS 0.94 0.90 0.88 0.86 1.02 1.01 0.72 19.43%

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