[TGL] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -36.67%
YoY- -53.54%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 100,309 64,145 45,898 26,484 101,608 73,875 53,418 52.26%
PBT 7,108 4,256 4,082 3,728 6,288 6,717 6,533 5.79%
Tax -1,748 -1,171 -1,136 -1,016 -1,911 -1,789 -1,688 2.35%
NP 5,360 3,085 2,946 2,712 4,377 4,928 4,845 6.97%
-
NP to SH 5,455 3,198 3,071 2,808 4,434 4,945 4,841 8.29%
-
Tax Rate 24.59% 27.51% 27.83% 27.25% 30.39% 26.63% 25.84% -
Total Cost 94,949 61,060 42,952 23,772 97,231 68,947 48,573 56.40%
-
Net Worth 81,076 78,632 79,039 81,484 79,039 79,446 80,261 0.67%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 3,055 - - - 3,055 - - -
Div Payout % 56.02% - - - 68.91% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 81,076 78,632 79,039 81,484 79,039 79,446 80,261 0.67%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.34% 4.81% 6.42% 10.24% 4.31% 6.67% 9.07% -
ROE 6.73% 4.07% 3.89% 3.45% 5.61% 6.22% 6.03% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 246.21 157.44 112.66 65.00 249.39 181.32 131.11 52.26%
EPS 13.39 7.85 7.54 6.89 10.88 12.14 11.88 8.31%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.99 1.93 1.94 2.00 1.94 1.95 1.97 0.67%
Adjusted Per Share Value based on latest NOSH - 40,742
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 118.20 75.58 54.08 31.21 119.73 87.05 62.94 52.27%
EPS 6.43 3.77 3.62 3.31 5.22 5.83 5.70 8.37%
DPS 3.60 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 0.9553 0.9265 0.9313 0.9601 0.9313 0.9361 0.9457 0.67%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.30 1.31 1.40 1.25 1.38 1.31 1.50 -
P/RPS 0.53 0.83 1.24 1.92 0.55 0.72 1.14 -40.01%
P/EPS 9.71 16.69 18.57 18.14 12.68 10.79 12.62 -16.04%
EY 10.30 5.99 5.38 5.51 7.89 9.27 7.92 19.16%
DY 5.77 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 0.65 0.68 0.72 0.63 0.71 0.67 0.76 -9.90%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 25/02/16 26/11/15 26/08/15 27/05/15 27/02/15 -
Price 1.32 1.27 1.50 1.55 1.25 1.52 1.40 -
P/RPS 0.54 0.81 1.33 2.38 0.50 0.84 1.07 -36.63%
P/EPS 9.86 16.18 19.90 22.49 11.49 12.52 11.78 -11.19%
EY 10.14 6.18 5.03 4.45 8.71 7.99 8.49 12.58%
DY 5.68 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.77 0.78 0.64 0.78 0.71 -4.75%

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