[TGL] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -29.78%
YoY- 7.34%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 136,554 181,548 102,756 110,432 126,744 167,904 101,187 22.05%
PBT 25,152 46,116 12,416 16,705 23,950 44,292 8,877 99.85%
Tax -6,314 -11,940 -3,286 -4,257 -6,180 -11,112 -2,227 99.93%
NP 18,838 34,176 9,130 12,448 17,770 33,180 6,650 99.82%
-
NP to SH 18,808 34,376 9,133 12,426 17,698 33,128 6,748 97.68%
-
Tax Rate 25.10% 25.89% 26.47% 25.48% 25.80% 25.09% 25.09% -
Total Cost 117,716 147,372 93,626 97,984 108,974 134,724 94,537 15.69%
-
Net Worth 64,980 67,900 59,364 59,352 58,538 60,932 47,425 23.29%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,108 - 6,016 - - - 3,592 124.31%
Div Payout % 64.38% - 65.88% - - - 53.24% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 64,980 67,900 59,364 59,352 58,538 60,932 47,425 23.29%
NOSH 40,360 40,177 40,111 40,103 40,095 40,087 35,928 8.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.80% 18.82% 8.89% 11.27% 14.02% 19.76% 6.57% -
ROE 28.94% 50.63% 15.38% 20.94% 30.23% 54.37% 14.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 338.34 451.86 256.18 275.37 316.11 418.85 281.63 12.97%
EPS 46.60 85.56 22.77 30.99 44.14 82.64 17.86 89.19%
DPS 30.00 0.00 15.00 0.00 0.00 0.00 10.00 107.59%
NAPS 1.61 1.69 1.48 1.48 1.46 1.52 1.32 14.11%
Adjusted Per Share Value based on latest NOSH - 40,175
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 161.40 214.58 121.45 130.53 149.81 198.46 119.60 22.05%
EPS 22.23 40.63 10.79 14.69 20.92 39.16 7.98 97.61%
DPS 14.31 0.00 7.11 0.00 0.00 0.00 4.25 124.15%
NAPS 0.768 0.8026 0.7017 0.7015 0.6919 0.7202 0.5606 23.27%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.48 1.51 1.15 1.10 1.18 0.93 0.58 -
P/RPS 0.44 0.33 0.45 0.40 0.37 0.22 0.21 63.51%
P/EPS 3.18 1.76 5.05 3.55 2.67 1.13 3.09 1.92%
EY 31.49 56.66 19.80 28.17 37.41 88.86 32.38 -1.83%
DY 20.27 0.00 13.04 0.00 0.00 0.00 17.24 11.36%
P/NAPS 0.92 0.89 0.78 0.74 0.81 0.61 0.44 63.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 23/08/10 26/05/10 23/02/10 24/11/09 27/08/09 -
Price 1.39 1.73 1.50 1.07 1.09 1.15 0.98 -
P/RPS 0.41 0.38 0.59 0.39 0.34 0.27 0.35 11.09%
P/EPS 2.98 2.02 6.59 3.45 2.47 1.39 5.22 -31.11%
EY 33.53 49.46 15.18 28.96 40.50 71.86 19.17 45.02%
DY 21.58 0.00 10.00 0.00 0.00 0.00 10.20 64.57%
P/NAPS 0.86 1.02 1.01 0.72 0.75 0.76 0.74 10.50%

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