[TGL] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -19.22%
YoY- 127.54%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,890 45,387 19,932 19,452 21,396 41,976 17,607 19.06%
PBT 1,047 11,529 -113 554 902 11,073 -2,974 -
Tax -172 -2,985 -93 -103 -312 -2,778 918 -
NP 875 8,544 -206 451 590 8,295 -2,056 -
-
NP to SH 810 8,594 -187 458 567 8,282 -1,935 -
-
Tax Rate 16.43% 25.89% - 18.59% 34.59% 25.09% - -
Total Cost 22,015 36,843 20,138 19,001 20,806 33,681 19,663 7.80%
-
Net Worth 64,880 67,900 41,428 59,459 58,710 60,932 47,402 23.20%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 6,214 - - - 3,591 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 64,880 67,900 41,428 59,459 58,710 60,932 47,402 23.20%
NOSH 40,298 40,177 41,428 40,175 40,212 40,087 35,910 7.96%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.82% 18.82% -1.03% 2.32% 2.76% 19.76% -11.68% -
ROE 1.25% 12.66% -0.45% 0.77% 0.97% 13.59% -4.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.80 112.97 48.11 48.42 53.21 104.71 49.03 10.27%
EPS 2.01 21.39 -0.47 1.14 1.41 20.66 -5.12 -
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 1.61 1.69 1.00 1.48 1.46 1.52 1.32 14.11%
Adjusted Per Share Value based on latest NOSH - 40,175
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.06 53.65 23.56 22.99 25.29 49.61 20.81 19.07%
EPS 0.96 10.16 -0.22 0.54 0.67 9.79 -2.29 -
DPS 0.00 0.00 7.35 0.00 0.00 0.00 4.24 -
NAPS 0.7669 0.8026 0.4897 0.7028 0.6939 0.7202 0.5603 23.20%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.48 1.51 1.15 1.10 1.18 0.93 0.58 -
P/RPS 2.61 1.34 2.39 2.27 2.22 0.89 1.18 69.51%
P/EPS 73.63 7.06 -254.77 96.49 83.69 4.50 -10.76 -
EY 1.36 14.17 -0.39 1.04 1.19 22.22 -9.29 -
DY 0.00 0.00 13.04 0.00 0.00 0.00 17.24 -
P/NAPS 0.92 0.89 1.15 0.74 0.81 0.61 0.44 63.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 23/08/10 26/05/10 23/02/10 24/11/09 27/08/09 -
Price 1.39 1.73 1.50 1.07 1.09 1.15 0.98 -
P/RPS 2.45 1.53 3.12 2.21 2.05 1.10 2.00 14.44%
P/EPS 69.15 8.09 -332.31 93.86 77.30 5.57 -18.19 -
EY 1.45 12.36 -0.30 1.07 1.29 17.97 -5.50 -
DY 0.00 0.00 10.00 0.00 0.00 0.00 10.20 -
P/NAPS 0.86 1.02 1.50 0.72 0.75 0.76 0.74 10.50%

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