[TGL] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 19.09%
YoY- 16.68%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 102,724 82,572 126,599 114,514 102,050 81,464 129,650 -14.33%
PBT 12,704 12,224 14,981 14,912 13,214 10,804 21,789 -30.13%
Tax -3,344 -3,120 -3,592 -4,149 -4,174 -4,020 -4,813 -21.50%
NP 9,360 9,104 11,389 10,762 9,040 6,784 16,976 -32.68%
-
NP to SH 9,360 9,104 11,388 10,756 9,032 6,768 15,935 -29.79%
-
Tax Rate 26.32% 25.52% 23.98% 27.82% 31.59% 37.21% 22.09% -
Total Cost 93,364 73,468 115,210 103,752 93,010 74,680 112,674 -11.74%
-
Net Worth 111,887 116,897 114,210 110,800 107,142 110,196 107,325 2.80%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 6,669 - - - 6,554 -
Div Payout % - - 58.56% - - - 41.13% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 111,887 116,897 114,210 110,800 107,142 110,196 107,325 2.80%
NOSH 83,498 83,498 84,866 83,498 82,828 82,236 82,236 1.01%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.11% 11.03% 9.00% 9.40% 8.86% 8.33% 13.09% -
ROE 8.37% 7.79% 9.97% 9.71% 8.43% 6.14% 14.85% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 123.03 98.89 151.86 137.46 122.87 99.06 158.25 -15.41%
EPS 11.20 10.92 13.72 12.97 10.92 8.24 19.49 -30.81%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.34 1.40 1.37 1.33 1.29 1.34 1.31 1.51%
Adjusted Per Share Value based on latest NOSH - 83,498
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 121.04 97.30 149.17 134.94 120.25 95.99 152.77 -14.34%
EPS 11.03 10.73 13.42 12.67 10.64 7.97 18.78 -29.79%
DPS 0.00 0.00 7.86 0.00 0.00 0.00 7.72 -
NAPS 1.3184 1.3774 1.3458 1.3056 1.2625 1.2985 1.2646 2.80%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.19 1.24 1.11 1.10 1.10 1.09 1.07 -
P/RPS 0.97 1.25 0.73 0.80 0.90 1.10 0.68 26.63%
P/EPS 10.62 11.37 8.13 8.52 10.12 13.24 5.50 54.87%
EY 9.42 8.79 12.31 11.74 9.89 7.55 18.18 -35.41%
DY 0.00 0.00 7.21 0.00 0.00 0.00 7.48 -
P/NAPS 0.89 0.89 0.81 0.83 0.85 0.81 0.82 5.59%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 24/11/23 23/08/24 29/05/23 27/02/23 25/11/22 26/08/22 -
Price 1.25 1.42 1.16 1.10 1.15 1.27 1.05 -
P/RPS 1.02 1.44 0.76 0.80 0.94 1.28 0.66 33.56%
P/EPS 11.15 13.02 8.49 8.52 10.58 15.43 5.40 61.93%
EY 8.97 7.68 11.78 11.74 9.46 6.48 18.52 -38.24%
DY 0.00 0.00 6.90 0.00 0.00 0.00 7.62 -
P/NAPS 0.93 1.01 0.85 0.83 0.89 0.95 0.80 10.52%

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