[TGL] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -4.11%
YoY- -3.78%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 85,444 67,522 43,274 109,312 87,564 68,277 45,387 52.40%
PBT 11,220 11,682 11,026 12,013 12,442 12,576 11,529 -1.79%
Tax -2,933 -3,070 -2,826 -3,133 -3,248 -3,157 -2,985 -1.16%
NP 8,287 8,612 8,200 8,880 9,194 9,419 8,544 -2.01%
-
NP to SH 8,208 8,486 8,152 8,788 9,165 9,404 8,594 -3.01%
-
Tax Rate 26.14% 26.28% 25.63% 26.08% 26.11% 25.10% 25.89% -
Total Cost 77,157 58,910 35,074 100,432 78,370 58,858 36,843 63.61%
-
Net Worth 67,631 67,631 71,701 63,644 64,365 64,980 67,900 -0.26%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 6,080 - 6,054 - -
Div Payout % - - - 69.19% - 64.38% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 67,631 67,631 71,701 63,644 64,365 64,980 67,900 -0.26%
NOSH 40,742 40,742 40,739 40,537 40,481 40,360 40,177 0.93%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.70% 12.75% 18.95% 8.12% 10.50% 13.80% 18.82% -
ROE 12.14% 12.55% 11.37% 13.81% 14.24% 14.47% 12.66% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 209.72 165.73 106.22 269.65 216.31 169.17 112.97 50.99%
EPS 20.15 20.83 20.01 21.79 22.64 23.30 21.39 -3.89%
DPS 0.00 0.00 0.00 15.00 0.00 15.00 0.00 -
NAPS 1.66 1.66 1.76 1.57 1.59 1.61 1.69 -1.18%
Adjusted Per Share Value based on latest NOSH - 40,447
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 100.68 79.56 50.99 128.80 103.18 80.45 53.48 52.40%
EPS 9.67 10.00 9.61 10.36 10.80 11.08 10.13 -3.04%
DPS 0.00 0.00 0.00 7.16 0.00 7.13 0.00 -
NAPS 0.7969 0.7969 0.8449 0.7499 0.7584 0.7657 0.8001 -0.26%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.45 1.48 1.42 1.50 1.39 1.48 1.51 -
P/RPS 0.69 0.89 1.34 0.56 0.64 0.87 1.34 -35.73%
P/EPS 7.20 7.11 7.10 6.92 6.14 6.35 7.06 1.31%
EY 13.89 14.07 14.09 14.45 16.29 15.74 14.17 -1.32%
DY 0.00 0.00 0.00 10.00 0.00 10.14 0.00 -
P/NAPS 0.87 0.89 0.81 0.96 0.87 0.92 0.89 -1.50%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 28/02/12 29/11/11 29/08/11 26/05/11 23/02/11 25/11/10 -
Price 1.46 1.50 1.66 1.42 1.40 1.39 1.73 -
P/RPS 0.70 0.91 1.56 0.53 0.65 0.82 1.53 -40.59%
P/EPS 7.25 7.20 8.30 6.55 6.18 5.97 8.09 -7.04%
EY 13.80 13.89 12.05 15.27 16.17 16.76 12.36 7.61%
DY 0.00 0.00 0.00 10.56 0.00 10.79 0.00 -
P/NAPS 0.88 0.90 0.94 0.90 0.88 0.86 1.02 -9.36%

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