[TGL] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 90.26%
YoY- 34.02%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 51,025 20,366 129,650 75,566 46,017 8,588 105,514 -38.30%
PBT 6,607 2,701 21,789 9,212 5,158 309 8,182 -13.25%
Tax -2,087 -1,005 -4,813 -2,269 -1,511 -132 -2,144 -1.77%
NP 4,520 1,696 16,976 6,943 3,647 177 6,038 -17.51%
-
NP to SH 4,516 1,692 15,935 6,914 3,634 178 6,346 -20.24%
-
Tax Rate 31.59% 37.21% 22.09% 24.63% 29.29% 42.72% 26.20% -
Total Cost 46,505 18,670 112,674 68,623 42,370 8,411 99,476 -39.68%
-
Net Worth 107,142 110,196 107,325 99 95,336 93,706 93,706 9.31%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 6,554 - - - 2,444 -
Div Payout % - - 41.13% - - - 38.52% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 107,142 110,196 107,325 99 95,336 93,706 93,706 9.31%
NOSH 82,828 82,236 82,236 81,999 81,484 81,484 40,742 60.27%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.86% 8.33% 13.09% 9.19% 7.93% 2.06% 5.72% -
ROE 4.21% 1.54% 14.85% 6,974.33% 3.81% 0.19% 6.77% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 61.43 24.77 158.25 92,232.39 56.47 10.54 258.98 -61.58%
EPS 5.46 2.06 19.49 8.47 4.46 0.22 15.58 -50.19%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 1.29 1.34 1.31 1.21 1.17 1.15 2.30 -31.91%
Adjusted Per Share Value based on latest NOSH - 81,999
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 60.31 24.07 153.24 89.32 54.39 10.15 124.71 -38.30%
EPS 5.34 2.00 18.83 8.17 4.30 0.21 7.50 -20.21%
DPS 0.00 0.00 7.75 0.00 0.00 0.00 2.89 -
NAPS 1.2664 1.3025 1.2685 0.0012 1.1268 1.1076 1.1076 9.31%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.10 1.09 1.07 1.07 1.02 1.12 2.06 -
P/RPS 1.79 4.40 0.68 0.00 1.81 10.63 0.80 70.81%
P/EPS 20.23 52.98 5.50 0.01 22.87 512.71 13.23 32.62%
EY 4.94 1.89 18.18 7,886.83 4.37 0.20 7.56 -24.64%
DY 0.00 0.00 7.48 0.00 0.00 0.00 2.91 -
P/NAPS 0.85 0.81 0.82 0.88 0.87 0.97 0.90 -3.72%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 27/05/22 25/02/22 29/11/21 23/09/21 -
Price 1.15 1.27 1.05 1.13 1.03 1.10 1.10 -
P/RPS 1.87 5.13 0.66 0.00 1.82 10.44 0.42 169.90%
P/EPS 21.15 61.73 5.40 0.01 23.10 503.55 7.06 107.39%
EY 4.73 1.62 18.52 7,468.06 4.33 0.20 14.16 -51.76%
DY 0.00 0.00 7.62 0.00 0.00 0.00 5.45 -
P/NAPS 0.89 0.95 0.80 0.93 0.88 0.96 0.48 50.75%

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