[TGL] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -22.71%
YoY- 80.56%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 34,352 105,514 95,145 93,850 96,024 87,029 84,685 -45.17%
PBT 1,236 8,182 8,709 10,116 13,596 2,396 3,912 -53.57%
Tax -528 -2,144 -2,245 -2,558 -3,508 -458 -932 -31.50%
NP 708 6,038 6,464 7,558 10,088 1,938 2,980 -61.60%
-
NP to SH 712 6,346 6,878 7,782 10,068 2,096 3,042 -61.98%
-
Tax Rate 42.72% 26.20% 25.78% 25.29% 25.80% 19.12% 23.82% -
Total Cost 33,644 99,476 88,681 86,292 85,936 85,091 81,705 -44.62%
-
Net Worth 93,706 93,706 92,484 91,262 90,854 88,410 88,817 3.63%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 2,444 - 2,444 4,889 - - -
Div Payout % - 38.52% - 31.41% 48.56% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 93,706 93,706 92,484 91,262 90,854 88,410 88,817 3.63%
NOSH 81,484 40,742 40,742 40,742 40,742 40,742 40,742 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.06% 5.72% 6.79% 8.05% 10.51% 2.23% 3.52% -
ROE 0.76% 6.77% 7.44% 8.53% 11.08% 2.37% 3.43% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 42.16 258.98 233.53 230.35 235.69 213.61 207.86 -65.44%
EPS 0.88 15.58 16.88 19.10 24.72 5.14 7.47 -75.93%
DPS 0.00 6.00 0.00 6.00 12.00 0.00 0.00 -
NAPS 1.15 2.30 2.27 2.24 2.23 2.17 2.18 -34.68%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 40.60 124.71 112.46 110.93 113.50 102.86 100.09 -45.17%
EPS 0.84 7.50 8.13 9.20 11.90 2.48 3.60 -62.06%
DPS 0.00 2.89 0.00 2.89 5.78 0.00 0.00 -
NAPS 1.1076 1.1076 1.0931 1.0787 1.0739 1.045 1.0498 3.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.12 2.06 1.38 1.10 0.98 1.08 0.96 -
P/RPS 2.66 0.80 0.59 0.48 0.42 0.51 0.46 221.82%
P/EPS 128.18 13.23 8.17 5.76 3.97 20.99 12.85 362.74%
EY 0.78 7.56 12.23 17.36 25.22 4.76 7.78 -78.38%
DY 0.00 2.91 0.00 5.45 12.24 0.00 0.00 -
P/NAPS 0.97 0.90 0.61 0.49 0.44 0.50 0.44 69.30%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 23/09/21 27/05/21 26/02/21 26/11/20 27/08/20 24/06/20 -
Price 1.10 1.10 2.00 1.33 1.05 1.05 1.17 -
P/RPS 2.61 0.42 0.86 0.58 0.45 0.49 0.56 178.75%
P/EPS 125.89 7.06 11.85 6.96 4.25 20.41 15.67 300.61%
EY 0.79 14.16 8.44 14.36 23.53 4.90 6.38 -75.12%
DY 0.00 5.45 0.00 4.51 11.43 0.00 0.00 -
P/NAPS 0.96 0.48 0.88 0.59 0.47 0.48 0.54 46.70%

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