[TGL] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 108.65%
YoY- 262.5%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 19,414 26,484 27,733 20,457 20,222 33,196 24,521 -14.38%
PBT 354 3,728 465 184 -1,622 8,155 -54 -
Tax -120 -1,016 -122 -101 382 -2,070 -210 -31.06%
NP 234 2,712 343 83 -1,240 6,085 -264 -
-
NP to SH 263 2,808 104 104 -1,203 6,044 -212 -
-
Tax Rate 33.90% 27.25% 26.24% 54.89% - 25.38% - -
Total Cost 19,180 23,772 27,390 20,374 21,462 27,111 24,785 -15.67%
-
Net Worth 79,039 81,484 79,039 79,446 80,261 83,113 77,002 1.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 3,055 - - - 3,055 -
Div Payout % - - 2,938.13% - - - 0.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 79,039 81,484 79,039 79,446 80,261 83,113 77,002 1.75%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.21% 10.24% 1.24% 0.41% -6.13% 18.33% -1.08% -
ROE 0.33% 3.45% 0.13% 0.13% -1.50% 7.27% -0.28% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 47.65 65.00 68.07 50.21 49.63 81.48 60.19 -14.38%
EPS 0.65 6.89 0.26 0.26 -2.95 14.83 -0.52 -
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 1.94 2.00 1.94 1.95 1.97 2.04 1.89 1.75%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.88 31.21 32.68 24.10 23.83 39.12 28.89 -14.36%
EPS 0.31 3.31 0.12 0.12 -1.42 7.12 -0.25 -
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.60 -
NAPS 0.9313 0.9601 0.9313 0.9361 0.9457 0.9793 0.9073 1.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.40 1.25 1.38 1.31 1.50 1.65 1.54 -
P/RPS 2.94 1.92 2.03 2.61 3.02 2.03 2.56 9.63%
P/EPS 216.88 18.14 540.62 513.19 -50.80 11.12 -295.96 -
EY 0.46 5.51 0.18 0.19 -1.97 8.99 -0.34 -
DY 0.00 0.00 5.43 0.00 0.00 0.00 4.87 -
P/NAPS 0.72 0.63 0.71 0.67 0.76 0.81 0.81 -7.53%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 26/08/15 27/05/15 27/02/15 26/11/14 28/08/14 -
Price 1.50 1.55 1.25 1.52 1.40 1.62 1.73 -
P/RPS 3.15 2.38 1.84 3.03 2.82 1.99 2.87 6.38%
P/EPS 232.37 22.49 489.69 595.46 -47.41 10.92 -332.47 -
EY 0.43 4.45 0.20 0.17 -2.11 9.16 -0.30 -
DY 0.00 0.00 6.00 0.00 0.00 0.00 4.34 -
P/NAPS 0.77 0.78 0.64 0.78 0.71 0.79 0.92 -11.15%

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