[TGL] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 44.63%
YoY- 10.91%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 96,024 87,029 84,685 91,540 65,576 114,029 68,817 24.79%
PBT 13,596 2,396 3,912 5,376 3,372 8,023 4,310 114.64%
Tax -3,508 -458 -932 -1,132 -420 -1,871 -964 136.02%
NP 10,088 1,938 2,980 4,244 2,952 6,152 3,346 108.27%
-
NP to SH 10,068 2,096 3,042 4,310 2,980 6,290 3,466 103.18%
-
Tax Rate 25.80% 19.12% 23.82% 21.06% 12.46% 23.32% 22.37% -
Total Cost 85,936 85,091 81,705 87,296 62,624 107,877 65,470 19.82%
-
Net Worth 90,854 88,410 88,817 88,410 90,447 89,632 85,965 3.74%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 4,889 - - - - 3,463 - -
Div Payout % 48.56% - - - - 55.06% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 90,854 88,410 88,817 88,410 90,447 89,632 85,965 3.74%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.51% 2.23% 3.52% 4.64% 4.50% 5.40% 4.86% -
ROE 11.08% 2.37% 3.43% 4.88% 3.29% 7.02% 4.03% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 235.69 213.61 207.86 224.68 160.95 279.88 168.91 24.79%
EPS 24.72 5.14 7.47 10.58 7.32 15.44 8.51 103.19%
DPS 12.00 0.00 0.00 0.00 0.00 8.50 0.00 -
NAPS 2.23 2.17 2.18 2.17 2.22 2.20 2.11 3.74%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 113.50 102.86 100.09 108.20 77.51 134.78 81.34 24.79%
EPS 11.90 2.48 3.60 5.09 3.52 7.43 4.10 103.07%
DPS 5.78 0.00 0.00 0.00 0.00 4.09 0.00 -
NAPS 1.0739 1.045 1.0498 1.045 1.069 1.0594 1.0161 3.74%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.98 1.08 0.96 1.20 1.15 1.00 1.00 -
P/RPS 0.42 0.51 0.46 0.53 0.71 0.36 0.59 -20.22%
P/EPS 3.97 20.99 12.85 11.34 15.72 6.48 11.75 -51.39%
EY 25.22 4.76 7.78 8.82 6.36 15.44 8.51 105.91%
DY 12.24 0.00 0.00 0.00 0.00 8.50 0.00 -
P/NAPS 0.44 0.50 0.44 0.55 0.52 0.45 0.47 -4.29%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 24/06/20 26/02/20 27/11/19 28/08/19 27/05/19 -
Price 1.05 1.05 1.17 1.20 1.48 1.06 1.05 -
P/RPS 0.45 0.49 0.56 0.53 0.92 0.38 0.62 -19.18%
P/EPS 4.25 20.41 15.67 11.34 20.23 6.87 12.34 -50.77%
EY 23.53 4.90 6.38 8.82 4.94 14.56 8.10 103.19%
DY 11.43 0.00 0.00 0.00 0.00 8.02 0.00 -
P/NAPS 0.47 0.48 0.54 0.55 0.67 0.48 0.50 -4.03%

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