[TGL] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 26.84%
YoY- 34.02%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 102,050 81,464 129,650 100,754 92,034 34,352 105,514 -2.19%
PBT 13,214 10,804 21,789 12,282 10,316 1,236 8,182 37.53%
Tax -4,174 -4,020 -4,813 -3,025 -3,022 -528 -2,144 55.72%
NP 9,040 6,784 16,976 9,257 7,294 708 6,038 30.77%
-
NP to SH 9,032 6,768 15,935 9,218 7,268 712 6,346 26.44%
-
Tax Rate 31.59% 37.21% 22.09% 24.63% 29.29% 42.72% 26.20% -
Total Cost 93,010 74,680 112,674 91,497 84,740 33,644 99,476 -4.37%
-
Net Worth 107,142 110,196 107,325 99 95,336 93,706 93,706 9.31%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 6,554 - - - 2,444 -
Div Payout % - - 41.13% - - - 38.52% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 107,142 110,196 107,325 99 95,336 93,706 93,706 9.31%
NOSH 82,828 82,236 82,236 81,999 81,484 81,484 40,742 60.27%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.86% 8.33% 13.09% 9.19% 7.93% 2.06% 5.72% -
ROE 8.43% 6.14% 14.85% 9,299.10% 7.62% 0.76% 6.77% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 122.87 99.06 158.25 122,976.52 112.95 42.16 258.98 -39.08%
EPS 10.92 8.24 19.49 11.29 8.92 0.88 15.58 -21.04%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 1.29 1.34 1.31 1.21 1.17 1.15 2.30 -31.91%
Adjusted Per Share Value based on latest NOSH - 81,999
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 120.62 96.29 153.24 119.09 108.78 40.60 124.71 -2.19%
EPS 10.68 8.00 18.83 10.90 8.59 0.84 7.50 26.49%
DPS 0.00 0.00 7.75 0.00 0.00 0.00 2.89 -
NAPS 1.2664 1.3025 1.2685 0.0012 1.1268 1.1076 1.1076 9.31%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.10 1.09 1.07 1.07 1.02 1.12 2.06 -
P/RPS 0.90 1.10 0.68 0.00 0.90 2.66 0.80 8.14%
P/EPS 10.12 13.24 5.50 0.01 11.44 128.18 13.23 -16.31%
EY 9.89 7.55 18.18 10,515.78 8.74 0.78 7.56 19.55%
DY 0.00 0.00 7.48 0.00 0.00 0.00 2.91 -
P/NAPS 0.85 0.81 0.82 0.88 0.87 0.97 0.90 -3.72%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 27/05/22 25/02/22 29/11/21 23/09/21 -
Price 1.15 1.27 1.05 1.13 1.03 1.10 1.10 -
P/RPS 0.94 1.28 0.66 0.00 0.91 2.61 0.42 70.85%
P/EPS 10.58 15.43 5.40 0.01 11.55 125.89 7.06 30.85%
EY 9.46 6.48 18.52 9,957.42 8.66 0.79 14.16 -23.52%
DY 0.00 0.00 7.62 0.00 0.00 0.00 5.45 -
P/NAPS 0.89 0.95 0.80 0.93 0.88 0.96 0.48 50.75%

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