[TGL] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 920.79%
YoY- -6.6%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 81,464 129,650 100,754 92,034 34,352 105,514 95,145 -9.82%
PBT 10,804 21,789 12,282 10,316 1,236 8,182 8,709 15.43%
Tax -4,020 -4,813 -3,025 -3,022 -528 -2,144 -2,245 47.40%
NP 6,784 16,976 9,257 7,294 708 6,038 6,464 3.27%
-
NP to SH 6,768 15,935 9,218 7,268 712 6,346 6,878 -1.06%
-
Tax Rate 37.21% 22.09% 24.63% 29.29% 42.72% 26.20% 25.78% -
Total Cost 74,680 112,674 91,497 84,740 33,644 99,476 88,681 -10.81%
-
Net Worth 110,196 107,325 99 95,336 93,706 93,706 92,484 12.37%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 6,554 - - - 2,444 - -
Div Payout % - 41.13% - - - 38.52% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 110,196 107,325 99 95,336 93,706 93,706 92,484 12.37%
NOSH 82,236 82,236 81,999 81,484 81,484 40,742 40,742 59.64%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.33% 13.09% 9.19% 7.93% 2.06% 5.72% 6.79% -
ROE 6.14% 14.85% 9,299.10% 7.62% 0.76% 6.77% 7.44% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 99.06 158.25 122,976.52 112.95 42.16 258.98 233.53 -43.51%
EPS 8.24 19.49 11.29 8.92 0.88 15.58 16.88 -37.97%
DPS 0.00 8.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.34 1.31 1.21 1.17 1.15 2.30 2.27 -29.60%
Adjusted Per Share Value based on latest NOSH - 81,484
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 95.99 152.77 118.72 108.45 40.48 124.33 112.11 -9.82%
EPS 7.97 18.78 10.86 8.56 0.84 7.48 8.11 -1.15%
DPS 0.00 7.72 0.00 0.00 0.00 2.88 0.00 -
NAPS 1.2985 1.2646 0.0012 1.1234 1.1042 1.1042 1.0898 12.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.09 1.07 1.07 1.02 1.12 2.06 1.38 -
P/RPS 1.10 0.68 0.00 0.90 2.66 0.80 0.59 51.42%
P/EPS 13.24 5.50 0.01 11.44 128.18 13.23 8.17 37.92%
EY 7.55 18.18 10,515.78 8.74 0.78 7.56 12.23 -27.47%
DY 0.00 7.48 0.00 0.00 0.00 2.91 0.00 -
P/NAPS 0.81 0.82 0.88 0.87 0.97 0.90 0.61 20.78%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 25/02/22 29/11/21 23/09/21 27/05/21 -
Price 1.27 1.05 1.13 1.03 1.10 1.10 2.00 -
P/RPS 1.28 0.66 0.00 0.91 2.61 0.42 0.86 30.32%
P/EPS 15.43 5.40 0.01 11.55 125.89 7.06 11.85 19.22%
EY 6.48 18.52 9,957.42 8.66 0.79 14.16 8.44 -16.13%
DY 0.00 7.62 0.00 0.00 0.00 5.45 0.00 -
P/NAPS 0.95 0.80 0.93 0.88 0.96 0.48 0.88 5.23%

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