[TGL] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 22.73%
YoY- -17.8%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 102,756 82,824 63,372 41,976 101,187 83,580 67,062 33.01%
PBT 12,416 12,529 11,975 11,073 8,877 11,851 14,149 -8.36%
Tax -3,286 -3,193 -3,090 -2,778 -2,227 -3,145 -3,749 -8.43%
NP 9,130 9,336 8,885 8,295 6,650 8,706 10,400 -8.33%
-
NP to SH 9,133 9,320 8,849 8,282 6,748 8,683 10,377 -8.18%
-
Tax Rate 26.47% 25.48% 25.80% 25.09% 25.09% 26.54% 26.50% -
Total Cost 93,626 73,488 54,487 33,681 94,537 74,874 56,662 39.89%
-
Net Worth 59,364 59,352 58,538 60,932 47,425 43,820 71,846 -11.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,016 - - - 3,592 - - -
Div Payout % 65.88% - - - 53.24% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 59,364 59,352 58,538 60,932 47,425 43,820 71,846 -11.97%
NOSH 40,111 40,103 40,095 40,087 35,928 35,918 35,923 7.65%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.89% 11.27% 14.02% 19.76% 6.57% 10.42% 15.51% -
ROE 15.38% 15.70% 15.12% 13.59% 14.23% 19.81% 14.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 256.18 206.53 158.05 104.71 281.63 232.69 186.68 23.56%
EPS 22.77 23.24 22.07 20.66 17.86 26.15 31.25 -19.07%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.48 1.48 1.46 1.52 1.32 1.22 2.00 -18.23%
Adjusted Per Share Value based on latest NOSH - 40,087
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 121.08 97.59 74.67 49.46 119.23 98.48 79.02 33.01%
EPS 10.76 10.98 10.43 9.76 7.95 10.23 12.23 -8.20%
DPS 7.09 0.00 0.00 0.00 4.23 0.00 0.00 -
NAPS 0.6995 0.6994 0.6898 0.718 0.5588 0.5163 0.8466 -11.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.15 1.10 1.18 0.93 0.58 0.50 0.64 -
P/RPS 0.45 0.53 0.75 0.89 0.21 0.21 0.34 20.60%
P/EPS 5.05 4.73 5.35 4.50 3.09 2.07 2.22 73.22%
EY 19.80 21.13 18.70 22.22 32.38 48.35 45.14 -42.35%
DY 13.04 0.00 0.00 0.00 17.24 0.00 0.00 -
P/NAPS 0.78 0.74 0.81 0.61 0.44 0.41 0.32 81.41%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 26/05/10 23/02/10 24/11/09 27/08/09 19/05/09 27/02/09 -
Price 1.50 1.07 1.09 1.15 0.98 0.60 0.50 -
P/RPS 0.59 0.52 0.69 1.10 0.35 0.26 0.27 68.63%
P/EPS 6.59 4.60 4.94 5.57 5.22 2.48 1.73 144.50%
EY 15.18 21.72 20.25 17.97 19.17 40.29 57.77 -59.07%
DY 10.00 0.00 0.00 0.00 10.20 0.00 0.00 -
P/NAPS 1.01 0.72 0.75 0.76 0.74 0.49 0.25 154.31%

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