[TGL] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -44.74%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 132,784 104,943 107,229 125,278 156,904 110,048 116,029 9.39%
PBT 32,620 10,814 14,490 22,088 39,380 11,156 15,794 62.10%
Tax -8,280 -2,972 -3,682 -5,760 -10,028 -3,004 -4,125 59.05%
NP 24,340 7,842 10,808 16,328 29,352 8,152 11,669 63.17%
-
NP to SH 24,176 7,798 10,680 16,148 29,224 8,115 11,568 63.38%
-
Tax Rate 25.38% 27.48% 25.41% 26.08% 25.46% 26.93% 26.12% -
Total Cost 108,444 97,101 96,421 108,950 127,552 101,896 104,360 2.58%
-
Net Worth 83,113 77,002 77,409 77,409 79,446 72,113 72,928 9.09%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 3,055 - - - 4,074 - -
Div Payout % - 39.19% - - - 50.21% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 83,113 77,002 77,409 77,409 79,446 72,113 72,928 9.09%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.33% 7.47% 10.08% 13.03% 18.71% 7.41% 10.06% -
ROE 29.09% 10.13% 13.80% 20.86% 36.78% 11.25% 15.86% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 325.91 257.58 263.19 307.49 385.12 270.11 284.79 9.39%
EPS 59.32 19.14 26.21 39.64 71.72 19.92 28.39 63.36%
DPS 0.00 7.50 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.04 1.89 1.90 1.90 1.95 1.77 1.79 9.09%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 156.46 123.66 126.35 147.62 184.88 129.67 136.72 9.39%
EPS 28.49 9.19 12.58 19.03 34.44 9.56 13.63 63.40%
DPS 0.00 3.60 0.00 0.00 0.00 4.80 0.00 -
NAPS 0.9793 0.9073 0.9121 0.9121 0.9361 0.8497 0.8593 9.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.65 1.54 1.46 1.55 1.55 1.50 1.37 -
P/RPS 0.51 0.60 0.55 0.50 0.40 0.56 0.48 4.12%
P/EPS 2.78 8.05 5.57 3.91 2.16 7.53 4.83 -30.78%
EY 35.96 12.43 17.95 25.57 46.28 13.28 20.73 44.32%
DY 0.00 4.87 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.81 0.81 0.77 0.82 0.79 0.85 0.77 3.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 28/05/14 27/02/14 25/11/13 28/08/13 28/05/13 -
Price 1.62 1.73 1.53 1.50 1.60 1.38 1.45 -
P/RPS 0.50 0.67 0.58 0.49 0.42 0.51 0.51 -1.31%
P/EPS 2.73 9.04 5.84 3.78 2.23 6.93 5.11 -34.13%
EY 36.63 11.06 17.13 26.42 44.83 14.43 19.58 51.76%
DY 0.00 4.34 0.00 0.00 0.00 7.25 0.00 -
P/NAPS 0.79 0.92 0.81 0.79 0.82 0.78 0.81 -1.65%

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