[TGL] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -32.74%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 125,278 156,904 110,048 116,029 133,402 170,328 106,611 11.32%
PBT 22,088 39,380 11,156 15,794 23,450 42,144 10,754 61.36%
Tax -5,760 -10,028 -3,004 -4,125 -6,114 -10,616 -2,938 56.45%
NP 16,328 29,352 8,152 11,669 17,336 31,528 7,816 63.19%
-
NP to SH 16,148 29,224 8,115 11,568 17,200 31,140 7,784 62.44%
-
Tax Rate 26.08% 25.46% 26.93% 26.12% 26.07% 25.19% 27.32% -
Total Cost 108,950 127,552 101,896 104,360 116,066 138,800 98,795 6.72%
-
Net Worth 77,409 79,446 72,113 72,928 72,928 74,957 67,224 9.83%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 4,074 - - - 4,074 -
Div Payout % - - 50.21% - - - 52.34% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 77,409 79,446 72,113 72,928 72,928 74,957 67,224 9.83%
NOSH 40,742 40,742 40,742 40,742 40,742 40,737 40,742 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.03% 18.71% 7.41% 10.06% 13.00% 18.51% 7.33% -
ROE 20.86% 36.78% 11.25% 15.86% 23.58% 41.54% 11.58% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 307.49 385.12 270.11 284.79 327.43 418.11 261.67 11.32%
EPS 39.64 71.72 19.92 28.39 42.22 76.44 19.11 62.43%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.90 1.95 1.77 1.79 1.79 1.84 1.65 9.83%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 147.62 184.88 129.67 136.72 157.19 200.70 125.62 11.32%
EPS 19.03 34.44 9.56 13.63 20.27 36.69 9.17 62.48%
DPS 0.00 0.00 4.80 0.00 0.00 0.00 4.80 -
NAPS 0.9121 0.9361 0.8497 0.8593 0.8593 0.8832 0.7921 9.83%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.55 1.55 1.50 1.37 1.41 1.51 1.50 -
P/RPS 0.50 0.40 0.56 0.48 0.43 0.36 0.57 -8.34%
P/EPS 3.91 2.16 7.53 4.83 3.34 1.98 7.85 -37.08%
EY 25.57 46.28 13.28 20.73 29.94 50.62 12.74 58.91%
DY 0.00 0.00 6.67 0.00 0.00 0.00 6.67 -
P/NAPS 0.82 0.79 0.85 0.77 0.79 0.82 0.91 -6.68%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 28/08/13 28/05/13 27/02/13 27/11/12 29/08/12 -
Price 1.50 1.60 1.38 1.45 1.35 1.57 1.60 -
P/RPS 0.49 0.42 0.51 0.51 0.41 0.38 0.61 -13.55%
P/EPS 3.78 2.23 6.93 5.11 3.20 2.05 8.37 -41.05%
EY 26.42 44.83 14.43 19.58 31.27 48.69 11.94 69.56%
DY 0.00 0.00 7.25 0.00 0.00 0.00 6.25 -
P/NAPS 0.79 0.82 0.78 0.81 0.75 0.85 0.97 -12.75%

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