[TGL] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -27.59%
YoY- -29.63%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 100,431 97,498 96,454 101,188 100,256 102,500 111,015 -6.46%
PBT 9,555 6,678 6,472 8,864 12,225 14,305 19,147 -37.11%
Tax -2,275 -1,568 -1,636 -2,227 -2,827 -3,409 -4,508 -36.63%
NP 7,280 5,110 4,836 6,637 9,398 10,896 14,639 -37.25%
-
NP to SH 7,372 5,251 4,998 6,791 9,379 10,958 14,531 -36.41%
-
Tax Rate 23.81% 23.48% 25.28% 25.12% 23.12% 23.83% 23.54% -
Total Cost 93,151 92,388 91,618 94,551 90,858 91,604 96,376 -2.24%
-
Net Worth 59,459 58,710 60,932 47,402 43,788 71,910 41,504 27.11%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,591 3,591 3,591 3,591 - - - -
Div Payout % 48.71% 68.39% 71.85% 52.88% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 59,459 58,710 60,932 47,402 43,788 71,910 41,504 27.11%
NOSH 40,175 40,212 40,087 35,910 35,892 35,955 20,752 55.39%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.25% 5.24% 5.01% 6.56% 9.37% 10.63% 13.19% -
ROE 12.40% 8.94% 8.20% 14.33% 21.42% 15.24% 35.01% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 249.98 242.46 240.61 281.78 279.32 285.08 534.95 -39.80%
EPS 18.35 13.06 12.47 18.91 26.13 30.48 70.02 -59.08%
DPS 8.94 8.93 8.96 10.00 0.00 0.00 0.00 -
NAPS 1.48 1.46 1.52 1.32 1.22 2.00 2.00 -18.20%
Adjusted Per Share Value based on latest NOSH - 35,910
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 118.71 115.24 114.00 119.60 118.50 121.15 131.22 -6.46%
EPS 8.71 6.21 5.91 8.03 11.09 12.95 17.18 -36.44%
DPS 4.24 4.24 4.24 4.24 0.00 0.00 0.00 -
NAPS 0.7028 0.6939 0.7202 0.5603 0.5176 0.8499 0.4906 27.10%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.10 1.18 0.93 0.58 0.50 0.64 0.64 -
P/RPS 0.44 0.49 0.39 0.21 0.18 0.22 0.12 137.97%
P/EPS 5.99 9.04 7.46 3.07 1.91 2.10 0.91 251.63%
EY 16.68 11.07 13.41 32.60 52.26 47.62 109.41 -71.49%
DY 8.13 7.57 9.63 17.24 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.61 0.44 0.41 0.32 0.32 74.96%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 24/11/09 27/08/09 19/05/09 27/02/09 25/11/08 -
Price 1.07 1.09 1.15 0.98 0.60 0.50 0.64 -
P/RPS 0.43 0.45 0.48 0.35 0.21 0.18 0.12 134.34%
P/EPS 5.83 8.35 9.22 5.18 2.30 1.64 0.91 245.33%
EY 17.15 11.98 10.84 19.30 43.55 60.95 109.41 -70.96%
DY 8.35 8.19 7.79 10.20 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.76 0.74 0.49 0.25 0.32 71.79%

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