[TGL] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 23.71%
YoY- 34.3%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 107,496 107,661 106,167 102,756 100,431 97,498 96,454 7.50%
PBT 12,329 13,017 12,872 12,416 9,555 6,678 6,472 53.73%
Tax -3,341 -3,353 -3,493 -3,286 -2,275 -1,568 -1,636 61.03%
NP 8,988 9,664 9,379 9,130 7,280 5,110 4,836 51.22%
-
NP to SH 8,978 9,675 9,432 9,120 7,372 5,251 4,998 47.82%
-
Tax Rate 27.10% 25.76% 27.14% 26.47% 23.81% 23.48% 25.28% -
Total Cost 98,508 97,997 96,788 93,626 93,151 92,388 91,618 4.95%
-
Net Worth 64,408 64,880 67,900 41,428 59,459 58,710 60,932 3.77%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,214 6,214 6,214 6,214 3,591 3,591 3,591 44.18%
Div Payout % 69.22% 64.23% 65.89% 68.14% 48.71% 68.39% 71.85% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 64,408 64,880 67,900 41,428 59,459 58,710 60,932 3.77%
NOSH 40,508 40,298 40,177 41,428 40,175 40,212 40,087 0.69%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.36% 8.98% 8.83% 8.89% 7.25% 5.24% 5.01% -
ROE 13.94% 14.91% 13.89% 22.01% 12.40% 8.94% 8.20% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 265.37 267.16 264.24 248.03 249.98 242.46 240.61 6.75%
EPS 22.16 24.01 23.48 22.01 18.35 13.06 12.47 46.76%
DPS 15.34 15.42 15.47 15.00 8.94 8.93 8.96 43.15%
NAPS 1.59 1.61 1.69 1.00 1.48 1.46 1.52 3.04%
Adjusted Per Share Value based on latest NOSH - 41,428
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 126.66 126.86 125.10 121.08 118.34 114.88 113.65 7.50%
EPS 10.58 11.40 11.11 10.75 8.69 6.19 5.89 47.82%
DPS 7.32 7.32 7.32 7.32 4.23 4.23 4.23 44.18%
NAPS 0.7589 0.7645 0.8001 0.4882 0.7006 0.6918 0.718 3.76%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.39 1.48 1.51 1.15 1.10 1.18 0.93 -
P/RPS 0.52 0.55 0.57 0.46 0.44 0.49 0.39 21.16%
P/EPS 6.27 6.16 6.43 5.22 5.99 9.04 7.46 -10.94%
EY 15.94 16.22 15.55 19.14 16.68 11.07 13.41 12.22%
DY 11.04 10.42 10.24 13.04 8.13 7.57 9.63 9.54%
P/NAPS 0.87 0.92 0.89 1.15 0.74 0.81 0.61 26.73%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 25/11/10 23/08/10 26/05/10 23/02/10 24/11/09 -
Price 1.40 1.39 1.73 1.50 1.07 1.09 1.15 -
P/RPS 0.53 0.52 0.65 0.60 0.43 0.45 0.48 6.83%
P/EPS 6.32 5.79 7.37 6.81 5.83 8.35 9.22 -22.27%
EY 15.83 17.27 13.57 14.68 17.15 11.98 10.84 28.74%
DY 10.96 11.09 8.94 10.00 8.35 8.19 7.79 25.58%
P/NAPS 0.88 0.86 1.02 1.50 0.72 0.75 0.76 10.27%

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