[TGL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 6.85%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 45,387 102,756 82,824 63,372 41,976 101,187 83,580 -33.41%
PBT 11,529 12,416 12,529 11,975 11,073 8,877 11,851 -1.81%
Tax -2,985 -3,286 -3,193 -3,090 -2,778 -2,227 -3,145 -3.41%
NP 8,544 9,130 9,336 8,885 8,295 6,650 8,706 -1.24%
-
NP to SH 8,594 9,133 9,320 8,849 8,282 6,748 8,683 -0.68%
-
Tax Rate 25.89% 26.47% 25.48% 25.80% 25.09% 25.09% 26.54% -
Total Cost 36,843 93,626 73,488 54,487 33,681 94,537 74,874 -37.64%
-
Net Worth 67,900 59,364 59,352 58,538 60,932 47,425 43,820 33.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 6,016 - - - 3,592 - -
Div Payout % - 65.88% - - - 53.24% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 67,900 59,364 59,352 58,538 60,932 47,425 43,820 33.86%
NOSH 40,177 40,111 40,103 40,095 40,087 35,928 35,918 7.74%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.82% 8.89% 11.27% 14.02% 19.76% 6.57% 10.42% -
ROE 12.66% 15.38% 15.70% 15.12% 13.59% 14.23% 19.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 112.97 256.18 206.53 158.05 104.71 281.63 232.69 -38.20%
EPS 21.39 22.77 23.24 22.07 20.66 17.86 26.15 -12.52%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.69 1.48 1.48 1.46 1.52 1.32 1.22 24.24%
Adjusted Per Share Value based on latest NOSH - 40,212
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.65 121.45 97.89 74.90 49.61 119.60 98.79 -33.41%
EPS 10.16 10.79 11.02 10.46 9.79 7.98 10.26 -0.65%
DPS 0.00 7.11 0.00 0.00 0.00 4.25 0.00 -
NAPS 0.8026 0.7017 0.7015 0.6919 0.7202 0.5606 0.5179 33.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.51 1.15 1.10 1.18 0.93 0.58 0.50 -
P/RPS 1.34 0.45 0.53 0.75 0.89 0.21 0.21 243.63%
P/EPS 7.06 5.05 4.73 5.35 4.50 3.09 2.07 126.41%
EY 14.17 19.80 21.13 18.70 22.22 32.38 48.35 -55.84%
DY 0.00 13.04 0.00 0.00 0.00 17.24 0.00 -
P/NAPS 0.89 0.78 0.74 0.81 0.61 0.44 0.41 67.57%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 23/08/10 26/05/10 23/02/10 24/11/09 27/08/09 19/05/09 -
Price 1.73 1.50 1.07 1.09 1.15 0.98 0.60 -
P/RPS 1.53 0.59 0.52 0.69 1.10 0.35 0.26 225.59%
P/EPS 8.09 6.59 4.60 4.94 5.57 5.22 2.48 119.79%
EY 12.36 15.18 21.72 20.25 17.97 19.17 40.29 -54.48%
DY 0.00 10.00 0.00 0.00 0.00 10.20 0.00 -
P/NAPS 1.02 1.01 0.72 0.75 0.76 0.74 0.49 62.95%

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