[TGL] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 85.25%
YoY- 8.24%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 33,141 12,073 88,934 49,672 32,656 12,737 92,656 -49.51%
PBT 2,383 791 6,259 1,297 737 -627 6,022 -46.00%
Tax -516 -118 -1,511 -342 -211 153 -1,492 -50.63%
NP 1,867 673 4,748 955 526 -474 4,530 -44.52%
-
NP to SH 1,943 719 4,731 854 461 -508 4,511 -42.87%
-
Tax Rate 21.65% 14.92% 24.14% 26.37% 28.63% - 24.78% -
Total Cost 31,274 11,400 84,186 48,717 32,130 13,211 88,126 -49.78%
-
Net Worth 85,558 86,373 85,558 81,484 81,484 82,298 83,113 1.94%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 2,037 - - - 2,037 -
Div Payout % - - 43.06% - - - 45.16% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 85,558 86,373 85,558 81,484 81,484 82,298 83,113 1.94%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.63% 5.57% 5.34% 1.92% 1.61% -3.72% 4.89% -
ROE 2.27% 0.83% 5.53% 1.05% 0.57% -0.62% 5.43% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 81.34 29.63 218.29 121.92 80.15 31.26 227.42 -49.51%
EPS 4.77 1.76 11.61 2.10 1.13 -1.25 11.07 -42.86%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.10 2.12 2.10 2.00 2.00 2.02 2.04 1.94%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.17 14.27 105.12 58.71 38.60 15.05 109.52 -49.51%
EPS 2.30 0.85 5.59 1.01 0.54 -0.60 5.33 -42.80%
DPS 0.00 0.00 2.41 0.00 0.00 0.00 2.41 -
NAPS 1.0113 1.0209 1.0113 0.9631 0.9631 0.9727 0.9824 1.94%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.00 0.91 0.97 1.01 1.26 1.38 1.40 -
P/RPS 1.23 3.07 0.44 0.83 1.57 4.41 0.62 57.68%
P/EPS 20.97 51.56 8.35 48.18 111.36 -110.68 12.64 40.01%
EY 4.77 1.94 11.97 2.08 0.90 -0.90 7.91 -28.55%
DY 0.00 0.00 5.15 0.00 0.00 0.00 3.57 -
P/NAPS 0.48 0.43 0.46 0.51 0.63 0.68 0.69 -21.43%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 27/08/18 28/05/18 27/02/18 27/11/17 28/08/17 -
Price 0.96 1.10 0.97 0.88 1.18 1.37 1.38 -
P/RPS 1.18 3.71 0.44 0.72 1.47 4.38 0.61 55.06%
P/EPS 20.13 62.33 8.35 41.98 104.29 -109.88 12.46 37.56%
EY 4.97 1.60 11.97 2.38 0.96 -0.91 8.02 -27.24%
DY 0.00 0.00 5.15 0.00 0.00 0.00 3.62 -
P/NAPS 0.46 0.52 0.46 0.44 0.59 0.68 0.68 -22.88%

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