[TGL] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -45.32%
YoY- -36.56%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 67,256 100,309 85,526 91,796 105,936 101,608 98,500 -22.40%
PBT 1,972 7,108 5,674 8,164 14,912 6,288 8,956 -63.43%
Tax -540 -1,748 -1,561 -2,272 -4,064 -1,911 -2,385 -62.75%
NP 1,432 5,360 4,113 5,892 10,848 4,377 6,570 -63.68%
-
NP to SH 1,324 5,455 4,264 6,142 11,232 4,434 6,593 -65.60%
-
Tax Rate 27.38% 24.59% 27.51% 27.83% 27.25% 30.39% 26.63% -
Total Cost 65,824 94,949 81,413 85,904 95,088 97,231 91,929 -19.91%
-
Net Worth 81,484 81,076 78,632 79,039 81,484 79,039 79,446 1.69%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 3,055 - - - 3,055 - -
Div Payout % - 56.02% - - - 68.91% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 81,484 81,076 78,632 79,039 81,484 79,039 79,446 1.69%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.13% 5.34% 4.81% 6.42% 10.24% 4.31% 6.67% -
ROE 1.62% 6.73% 5.42% 7.77% 13.78% 5.61% 8.30% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 165.08 246.21 209.92 225.31 260.02 249.39 241.77 -22.40%
EPS 3.24 13.39 10.47 15.08 27.56 10.88 16.19 -65.68%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 2.00 1.99 1.93 1.94 2.00 1.94 1.95 1.69%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 79.49 118.56 101.09 108.50 125.21 120.10 116.42 -22.40%
EPS 1.56 6.45 5.04 7.26 13.28 5.24 7.79 -65.67%
DPS 0.00 3.61 0.00 0.00 0.00 3.61 0.00 -
NAPS 0.9631 0.9583 0.9294 0.9342 0.9631 0.9342 0.939 1.69%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.43 1.30 1.31 1.40 1.25 1.38 1.31 -
P/RPS 0.87 0.53 0.62 0.62 0.48 0.55 0.54 37.31%
P/EPS 44.00 9.71 12.52 9.29 4.53 12.68 8.09 208.31%
EY 2.27 10.30 7.99 10.77 22.05 7.89 12.35 -67.57%
DY 0.00 5.77 0.00 0.00 0.00 5.43 0.00 -
P/NAPS 0.72 0.65 0.68 0.72 0.63 0.71 0.67 4.90%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 25/05/16 25/02/16 26/11/15 26/08/15 27/05/15 -
Price 1.48 1.32 1.27 1.50 1.55 1.25 1.52 -
P/RPS 0.90 0.54 0.60 0.67 0.60 0.50 0.63 26.76%
P/EPS 45.54 9.86 12.13 9.95 5.62 11.49 9.39 185.69%
EY 2.20 10.14 8.24 10.05 17.79 8.71 10.65 -64.95%
DY 0.00 5.68 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.74 0.66 0.66 0.77 0.78 0.64 0.78 -3.43%

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