[TGL] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -2.01%
YoY- 35.34%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 87,564 68,277 45,387 102,756 82,824 63,372 41,976 63.33%
PBT 12,442 12,576 11,529 12,416 12,529 11,975 11,073 8.08%
Tax -3,248 -3,157 -2,985 -3,286 -3,193 -3,090 -2,778 10.99%
NP 9,194 9,419 8,544 9,130 9,336 8,885 8,295 7.10%
-
NP to SH 9,165 9,404 8,594 9,133 9,320 8,849 8,282 6.99%
-
Tax Rate 26.11% 25.10% 25.89% 26.47% 25.48% 25.80% 25.09% -
Total Cost 78,370 58,858 36,843 93,626 73,488 54,487 33,681 75.68%
-
Net Worth 64,365 64,980 67,900 59,364 59,352 58,538 60,932 3.72%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 6,054 - 6,016 - - - -
Div Payout % - 64.38% - 65.88% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 64,365 64,980 67,900 59,364 59,352 58,538 60,932 3.72%
NOSH 40,481 40,360 40,177 40,111 40,103 40,095 40,087 0.65%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.50% 13.80% 18.82% 8.89% 11.27% 14.02% 19.76% -
ROE 14.24% 14.47% 12.66% 15.38% 15.70% 15.12% 13.59% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 216.31 169.17 112.97 256.18 206.53 158.05 104.71 62.27%
EPS 22.64 23.30 21.39 22.77 23.24 22.07 20.66 6.29%
DPS 0.00 15.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.59 1.61 1.69 1.48 1.48 1.46 1.52 3.04%
Adjusted Per Share Value based on latest NOSH - 41,428
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 103.18 80.45 53.48 121.08 97.59 74.67 49.46 63.33%
EPS 10.80 11.08 10.13 10.76 10.98 10.43 9.76 6.98%
DPS 0.00 7.13 0.00 7.09 0.00 0.00 0.00 -
NAPS 0.7584 0.7657 0.8001 0.6995 0.6994 0.6898 0.718 3.72%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.39 1.48 1.51 1.15 1.10 1.18 0.93 -
P/RPS 0.64 0.87 1.34 0.45 0.53 0.75 0.89 -19.75%
P/EPS 6.14 6.35 7.06 5.05 4.73 5.35 4.50 23.04%
EY 16.29 15.74 14.17 19.80 21.13 18.70 22.22 -18.71%
DY 0.00 10.14 0.00 13.04 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 0.89 0.78 0.74 0.81 0.61 26.73%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 25/11/10 23/08/10 26/05/10 23/02/10 24/11/09 -
Price 1.40 1.39 1.73 1.50 1.07 1.09 1.15 -
P/RPS 0.65 0.82 1.53 0.59 0.52 0.69 1.10 -29.60%
P/EPS 6.18 5.97 8.09 6.59 4.60 4.94 5.57 7.18%
EY 16.17 16.76 12.36 15.18 21.72 20.25 17.97 -6.80%
DY 0.00 10.79 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.86 1.02 1.01 0.72 0.75 0.76 10.27%

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