[TGL] QoQ Quarter Result on 31-Dec-2021 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 1841.57%
YoY- 151.53%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 20,366 54,084 29,549 37,429 8,588 34,155 24,434 -11.42%
PBT 2,701 12,577 4,054 4,849 309 1,650 1,474 49.68%
Tax -1,005 -2,544 -758 -1,379 -132 -460 -405 83.18%
NP 1,696 10,033 3,296 3,470 177 1,190 1,069 35.99%
-
NP to SH 1,692 9,021 3,280 3,456 178 1,187 1,268 21.18%
-
Tax Rate 37.21% 20.23% 18.70% 28.44% 42.72% 27.88% 27.48% -
Total Cost 18,670 44,051 26,253 33,959 8,411 32,965 23,365 -13.87%
-
Net Worth 110,196 107,325 99 95,336 93,706 93,706 92,484 12.37%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 6,554 - - - 1,222 - -
Div Payout % - 72.66% - - - 102.97% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 110,196 107,325 99 95,336 93,706 93,706 92,484 12.37%
NOSH 82,236 82,236 81,999 81,484 81,484 40,742 40,742 59.64%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.33% 18.55% 11.15% 9.27% 2.06% 3.48% 4.38% -
ROE 1.54% 8.41% 3,308.62% 3.63% 0.19% 1.27% 1.37% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 24.77 66.01 36,066.15 45.93 10.54 83.83 59.97 -44.50%
EPS 2.06 11.01 4.00 4.24 0.22 2.91 3.11 -23.99%
DPS 0.00 8.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.34 1.31 1.21 1.17 1.15 2.30 2.27 -29.60%
Adjusted Per Share Value based on latest NOSH - 81,484
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 24.07 63.93 34.93 44.24 10.15 40.37 28.88 -11.42%
EPS 2.00 10.66 3.88 4.08 0.21 1.40 1.50 21.12%
DPS 0.00 7.75 0.00 0.00 0.00 1.44 0.00 -
NAPS 1.3025 1.2685 0.0012 1.1268 1.1076 1.1076 1.0931 12.38%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.09 1.07 1.07 1.02 1.12 2.06 1.38 -
P/RPS 4.40 1.62 0.00 2.22 10.63 2.46 2.30 54.04%
P/EPS 52.98 9.72 0.03 24.05 512.71 70.71 44.34 12.58%
EY 1.89 10.29 3,741.51 4.16 0.20 1.41 2.26 -11.22%
DY 0.00 7.48 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 0.81 0.82 0.88 0.87 0.97 0.90 0.61 20.78%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 25/02/22 29/11/21 23/09/21 27/05/21 -
Price 1.27 1.05 1.13 1.03 1.10 1.10 2.00 -
P/RPS 5.13 1.59 0.00 2.24 10.44 1.31 3.33 33.35%
P/EPS 61.73 9.54 0.03 24.28 503.55 37.76 64.26 -2.63%
EY 1.62 10.49 3,542.85 4.12 0.20 2.65 1.56 2.54%
DY 0.00 7.62 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 0.95 0.80 0.93 0.88 0.96 0.48 0.88 5.23%

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