[TGL] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -44.22%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 126,744 167,904 101,187 111,440 134,124 186,840 100,440 16.72%
PBT 23,950 44,292 8,877 15,801 28,298 53,860 12,703 52.43%
Tax -6,180 -11,112 -2,227 -4,193 -7,498 -13,476 -2,964 62.98%
NP 17,770 33,180 6,650 11,608 20,800 40,384 9,739 49.15%
-
NP to SH 17,698 33,128 6,748 11,577 20,754 40,300 9,650 49.66%
-
Tax Rate 25.80% 25.09% 25.09% 26.54% 26.50% 25.02% 23.33% -
Total Cost 108,974 134,724 94,537 99,832 113,324 146,456 90,701 12.97%
-
Net Worth 58,538 60,932 47,425 43,820 71,846 41,504 42,128 24.44%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 3,592 - - - - -
Div Payout % - - 53.24% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 58,538 60,932 47,425 43,820 71,846 41,504 42,128 24.44%
NOSH 40,095 40,087 35,928 35,918 35,923 20,752 20,753 54.93%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.02% 19.76% 6.57% 10.42% 15.51% 21.61% 9.70% -
ROE 30.23% 54.37% 14.23% 26.42% 28.89% 97.10% 22.91% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 316.11 418.85 281.63 310.26 373.36 900.34 483.98 -24.66%
EPS 44.14 82.64 17.86 34.87 62.50 121.36 29.06 32.03%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.52 1.32 1.22 2.00 2.00 2.03 -19.67%
Adjusted Per Share Value based on latest NOSH - 35,892
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 149.81 198.46 119.60 131.72 158.53 220.84 118.72 16.72%
EPS 20.92 39.16 7.98 13.68 24.53 47.63 11.41 49.63%
DPS 0.00 0.00 4.25 0.00 0.00 0.00 0.00 -
NAPS 0.6919 0.7202 0.5606 0.5179 0.8492 0.4906 0.4979 24.45%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.18 0.93 0.58 0.50 0.64 0.64 0.01 -
P/RPS 0.37 0.22 0.21 0.16 0.17 0.07 0.00 -
P/EPS 2.67 1.13 3.09 1.55 1.11 0.33 0.02 2488.90%
EY 37.41 88.86 32.38 64.46 90.27 303.43 4,649.90 -95.94%
DY 0.00 0.00 17.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.61 0.44 0.41 0.32 0.32 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 27/08/09 19/05/09 27/02/09 25/11/08 26/08/08 -
Price 1.09 1.15 0.98 0.60 0.50 0.64 0.64 -
P/RPS 0.34 0.27 0.35 0.19 0.13 0.07 0.13 89.49%
P/EPS 2.47 1.39 5.22 1.86 0.87 0.33 1.38 47.25%
EY 40.50 71.86 19.17 53.72 115.55 303.43 72.65 -32.19%
DY 0.00 0.00 10.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.74 0.49 0.25 0.32 0.32 76.17%

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