[TGL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -0.79%
YoY- -7.68%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 53,418 33,196 104,943 80,422 62,639 39,226 110,048 -38.15%
PBT 6,533 8,155 10,814 10,868 11,044 9,845 11,156 -29.93%
Tax -1,688 -2,070 -2,972 -2,762 -2,880 -2,507 -3,004 -31.83%
NP 4,845 6,085 7,842 8,106 8,164 7,338 8,152 -29.24%
-
NP to SH 4,841 6,044 7,798 8,010 8,074 7,306 8,115 -29.06%
-
Tax Rate 25.84% 25.38% 27.48% 25.41% 26.08% 25.46% 26.93% -
Total Cost 48,573 27,111 97,101 72,316 54,475 31,888 101,896 -38.89%
-
Net Worth 80,261 83,113 77,002 77,409 77,409 79,446 72,113 7.37%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 3,055 - - - 4,074 -
Div Payout % - - 39.19% - - - 50.21% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 80,261 83,113 77,002 77,409 77,409 79,446 72,113 7.37%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.07% 18.33% 7.47% 10.08% 13.03% 18.71% 7.41% -
ROE 6.03% 7.27% 10.13% 10.35% 10.43% 9.20% 11.25% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 131.11 81.48 257.58 197.39 153.75 96.28 270.11 -38.15%
EPS 11.88 14.83 19.14 19.66 19.82 17.93 19.92 -29.08%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 10.00 -
NAPS 1.97 2.04 1.89 1.90 1.90 1.95 1.77 7.37%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 62.94 39.12 123.66 94.76 73.81 46.22 129.67 -38.15%
EPS 5.70 7.12 9.19 9.44 9.51 8.61 9.56 -29.09%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 4.80 -
NAPS 0.9457 0.9793 0.9073 0.9121 0.9121 0.9361 0.8497 7.37%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.50 1.65 1.54 1.46 1.55 1.55 1.50 -
P/RPS 1.14 2.03 0.60 0.74 1.01 1.61 0.56 60.41%
P/EPS 12.62 11.12 8.05 7.43 7.82 8.64 7.53 40.96%
EY 7.92 8.99 12.43 13.47 12.79 11.57 13.28 -29.08%
DY 0.00 0.00 4.87 0.00 0.00 0.00 6.67 -
P/NAPS 0.76 0.81 0.81 0.77 0.82 0.79 0.85 -7.17%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 28/08/14 28/05/14 27/02/14 25/11/13 28/08/13 -
Price 1.40 1.62 1.73 1.53 1.50 1.60 1.38 -
P/RPS 1.07 1.99 0.67 0.78 0.98 1.66 0.51 63.66%
P/EPS 11.78 10.92 9.04 7.78 7.57 8.92 6.93 42.29%
EY 8.49 9.16 11.06 12.85 13.21 11.21 14.43 -29.71%
DY 0.00 0.00 4.34 0.00 0.00 0.00 7.25 -
P/NAPS 0.71 0.79 0.92 0.81 0.79 0.82 0.78 -6.06%

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