[TGL] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 166.9%
YoY- 24.27%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 20,643 126,599 85,886 51,025 20,366 129,650 75,566 -57.86%
PBT 3,056 14,981 11,184 6,607 2,701 21,789 9,212 -52.04%
Tax -780 -3,592 -3,112 -2,087 -1,005 -4,813 -2,269 -50.89%
NP 2,276 11,389 8,072 4,520 1,696 16,976 6,943 -52.42%
-
NP to SH 2,276 11,388 8,067 4,516 1,692 15,935 6,914 -52.29%
-
Tax Rate 25.52% 23.98% 27.83% 31.59% 37.21% 22.09% 24.63% -
Total Cost 18,367 115,210 77,814 46,505 18,670 112,674 68,623 -58.43%
-
Net Worth 116,897 114,210 110,800 107,142 110,196 107,325 99 11023.54%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 6,669 - - - 6,554 - -
Div Payout % - 58.56% - - - 41.13% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 116,897 114,210 110,800 107,142 110,196 107,325 99 11023.54%
NOSH 83,498 84,866 83,498 82,828 82,236 82,236 81,999 1.21%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.03% 9.00% 9.40% 8.86% 8.33% 13.09% 9.19% -
ROE 1.95% 9.97% 7.28% 4.21% 1.54% 14.85% 6,974.33% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 24.72 151.86 103.09 61.43 24.77 158.25 92,232.39 -99.58%
EPS 2.73 13.72 9.73 5.46 2.06 19.49 8.47 -52.95%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.40 1.37 1.33 1.29 1.34 1.31 1.21 10.20%
Adjusted Per Share Value based on latest NOSH - 82,828
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 24.40 149.63 101.51 60.31 24.07 153.24 89.32 -57.86%
EPS 2.69 13.46 9.53 5.34 2.00 18.83 8.17 -52.28%
DPS 0.00 7.88 0.00 0.00 0.00 7.75 0.00 -
NAPS 1.3817 1.3499 1.3096 1.2664 1.3025 1.2685 0.0012 10838.54%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.24 1.11 1.10 1.10 1.09 1.07 1.07 -
P/RPS 5.02 0.73 1.07 1.79 4.40 0.68 0.00 -
P/EPS 45.49 8.13 11.36 20.23 52.98 5.50 0.01 27214.01%
EY 2.20 12.31 8.80 4.94 1.89 18.18 7,886.83 -99.57%
DY 0.00 7.21 0.00 0.00 0.00 7.48 0.00 -
P/NAPS 0.89 0.81 0.83 0.85 0.81 0.82 0.88 0.75%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 23/08/24 29/05/23 27/02/23 25/11/22 26/08/22 27/05/22 -
Price 1.42 1.16 1.10 1.15 1.27 1.05 1.13 -
P/RPS 5.74 0.76 1.07 1.87 5.13 0.66 0.00 -
P/EPS 52.09 8.49 11.36 21.15 61.73 5.40 0.01 29793.40%
EY 1.92 11.78 8.80 4.73 1.62 18.52 7,468.06 -99.59%
DY 0.00 6.90 0.00 0.00 0.00 7.62 0.00 -
P/NAPS 1.01 0.85 0.83 0.89 0.95 0.80 0.93 5.65%

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