[TGL] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 4.1%
YoY- -9.76%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 42,582 106,611 85,444 67,522 43,274 109,312 87,564 -38.07%
PBT 10,536 10,754 11,220 11,682 11,026 12,013 12,442 -10.46%
Tax -2,654 -2,938 -2,933 -3,070 -2,826 -3,133 -3,248 -12.56%
NP 7,882 7,816 8,287 8,612 8,200 8,880 9,194 -9.73%
-
NP to SH 7,785 7,784 8,208 8,486 8,152 8,788 9,165 -10.28%
-
Tax Rate 25.19% 27.32% 26.14% 26.28% 25.63% 26.08% 26.11% -
Total Cost 34,700 98,795 77,157 58,910 35,074 100,432 78,370 -41.82%
-
Net Worth 74,957 67,224 67,631 67,631 71,701 63,644 64,365 10.65%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 4,074 - - - 6,080 - -
Div Payout % - 52.34% - - - 69.19% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 74,957 67,224 67,631 67,631 71,701 63,644 64,365 10.65%
NOSH 40,737 40,742 40,742 40,742 40,739 40,537 40,481 0.42%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.51% 7.33% 9.70% 12.75% 18.95% 8.12% 10.50% -
ROE 10.39% 11.58% 12.14% 12.55% 11.37% 13.81% 14.24% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 104.53 261.67 209.72 165.73 106.22 269.65 216.31 -38.33%
EPS 19.11 19.11 20.15 20.83 20.01 21.79 22.64 -10.65%
DPS 0.00 10.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 1.84 1.65 1.66 1.66 1.76 1.57 1.59 10.19%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 50.18 125.62 100.68 79.56 50.99 128.80 103.18 -38.07%
EPS 9.17 9.17 9.67 10.00 9.61 10.36 10.80 -10.30%
DPS 0.00 4.80 0.00 0.00 0.00 7.16 0.00 -
NAPS 0.8832 0.7921 0.7969 0.7969 0.8449 0.7499 0.7584 10.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.51 1.50 1.45 1.48 1.42 1.50 1.39 -
P/RPS 1.44 0.57 0.69 0.89 1.34 0.56 0.64 71.45%
P/EPS 7.90 7.85 7.20 7.11 7.10 6.92 6.14 18.24%
EY 12.66 12.74 13.89 14.07 14.09 14.45 16.29 -15.43%
DY 0.00 6.67 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.82 0.91 0.87 0.89 0.81 0.96 0.87 -3.85%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 23/05/12 28/02/12 29/11/11 29/08/11 26/05/11 -
Price 1.57 1.60 1.46 1.50 1.66 1.42 1.40 -
P/RPS 1.50 0.61 0.70 0.91 1.56 0.53 0.65 74.36%
P/EPS 8.22 8.37 7.25 7.20 8.30 6.55 6.18 20.88%
EY 12.17 11.94 13.80 13.89 12.05 15.27 16.17 -17.21%
DY 0.00 6.25 0.00 0.00 0.00 10.56 0.00 -
P/NAPS 0.85 0.97 0.88 0.90 0.94 0.90 0.88 -2.27%

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