[TGL] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 5.89%
YoY- -12.23%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 46,925 24,006 87,029 63,514 45,770 16,394 114,029 -44.52%
PBT 5,058 3,399 2,396 2,934 2,688 843 8,023 -26.37%
Tax -1,279 -877 -458 -699 -566 -105 -1,871 -22.31%
NP 3,779 2,522 1,938 2,235 2,122 738 6,152 -27.63%
-
NP to SH 3,891 2,517 2,096 2,282 2,155 745 6,290 -27.29%
-
Tax Rate 25.29% 25.80% 19.12% 23.82% 21.06% 12.46% 23.32% -
Total Cost 43,146 21,484 85,091 61,279 43,648 15,656 107,877 -45.56%
-
Net Worth 91,262 90,854 88,410 88,817 88,410 90,447 89,632 1.20%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 1,222 1,222 - - - - 3,463 -49.90%
Div Payout % 31.41% 48.56% - - - - 55.06% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 91,262 90,854 88,410 88,817 88,410 90,447 89,632 1.20%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.05% 10.51% 2.23% 3.52% 4.64% 4.50% 5.40% -
ROE 4.26% 2.77% 2.37% 2.57% 2.44% 0.82% 7.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 115.18 58.92 213.61 155.89 112.34 40.24 279.88 -44.52%
EPS 9.55 6.18 5.14 5.60 5.29 1.83 15.44 -27.29%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 8.50 -49.89%
NAPS 2.24 2.23 2.17 2.18 2.17 2.22 2.20 1.20%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 55.46 28.37 102.86 75.07 54.10 19.38 134.78 -44.52%
EPS 4.60 2.97 2.48 2.70 2.55 0.88 7.43 -27.25%
DPS 1.44 1.44 0.00 0.00 0.00 0.00 4.09 -49.98%
NAPS 1.0787 1.0739 1.045 1.0498 1.045 1.069 1.0594 1.20%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.10 0.98 1.08 0.96 1.20 1.15 1.00 -
P/RPS 0.96 1.66 0.51 0.62 1.07 2.86 0.36 91.72%
P/EPS 11.52 15.86 20.99 17.14 22.69 62.89 6.48 46.49%
EY 8.68 6.30 4.76 5.83 4.41 1.59 15.44 -31.76%
DY 2.73 3.06 0.00 0.00 0.00 0.00 8.50 -52.93%
P/NAPS 0.49 0.44 0.50 0.44 0.55 0.52 0.45 5.81%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 27/08/20 24/06/20 26/02/20 27/11/19 28/08/19 -
Price 1.33 1.05 1.05 1.17 1.20 1.48 1.06 -
P/RPS 1.15 1.78 0.49 0.75 1.07 3.68 0.38 108.52%
P/EPS 13.93 17.00 20.41 20.89 22.69 80.94 6.87 59.85%
EY 7.18 5.88 4.90 4.79 4.41 1.24 14.56 -37.44%
DY 2.26 2.86 0.00 0.00 0.00 0.00 8.02 -56.85%
P/NAPS 0.59 0.47 0.48 0.54 0.55 0.67 0.48 14.67%

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