[TGL] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 6.68%
YoY- -35.25%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 91,878 94,088 94,896 101,608 98,396 95,722 98,913 -4.79%
PBT 4,721 4,731 2,755 7,182 6,663 6,303 9,124 -35.52%
Tax -1,293 -1,359 -857 -1,911 -1,999 -1,780 -2,535 -36.13%
NP 3,428 3,372 1,898 5,271 4,664 4,523 6,589 -35.28%
-
NP to SH 3,303 3,279 1,813 5,049 4,733 4,565 6,536 -36.52%
-
Tax Rate 27.39% 28.73% 31.11% 26.61% 30.00% 28.24% 27.78% -
Total Cost 88,450 90,716 92,998 96,337 93,732 91,199 92,324 -2.81%
-
Net Worth 79,690 78,495 81,484 79,039 79,446 80,261 83,113 -2.76%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,055 3,055 3,055 3,055 3,055 3,055 3,055 0.00%
Div Payout % 92.51% 93.19% 168.54% 60.52% 64.56% 66.94% 46.75% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 79,690 78,495 81,484 79,039 79,446 80,261 83,113 -2.76%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.73% 3.58% 2.00% 5.19% 4.74% 4.73% 6.66% -
ROE 4.14% 4.18% 2.22% 6.39% 5.96% 5.69% 7.86% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 222.52 232.54 232.92 249.39 241.51 234.95 242.78 -5.63%
EPS 8.00 8.10 4.45 12.39 11.62 11.20 16.04 -37.08%
DPS 7.40 7.50 7.50 7.50 7.50 7.50 7.50 -0.89%
NAPS 1.93 1.94 2.00 1.94 1.95 1.97 2.04 -3.62%
Adjusted Per Share Value based on latest NOSH - 40,742
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 108.60 111.21 112.16 120.10 116.30 113.14 116.91 -4.79%
EPS 3.90 3.88 2.14 5.97 5.59 5.40 7.73 -36.59%
DPS 3.61 3.61 3.61 3.61 3.61 3.61 3.61 0.00%
NAPS 0.9419 0.9278 0.9631 0.9342 0.939 0.9487 0.9824 -2.76%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.31 1.40 1.25 1.38 1.31 1.50 1.65 -
P/RPS 0.59 0.60 0.54 0.55 0.54 0.64 0.68 -9.02%
P/EPS 16.38 17.28 28.09 11.14 11.28 13.39 10.29 36.29%
EY 6.11 5.79 3.56 8.98 8.87 7.47 9.72 -26.59%
DY 5.65 5.36 6.00 5.43 5.73 5.00 4.55 15.51%
P/NAPS 0.68 0.72 0.63 0.71 0.67 0.76 0.81 -10.99%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 26/11/15 26/08/15 27/05/15 27/02/15 26/11/14 -
Price 1.27 1.50 1.55 1.25 1.52 1.40 1.62 -
P/RPS 0.57 0.65 0.67 0.50 0.63 0.60 0.67 -10.20%
P/EPS 15.88 18.51 34.83 10.09 13.08 12.49 10.10 35.17%
EY 6.30 5.40 2.87 9.91 7.64 8.00 9.90 -25.99%
DY 5.83 5.00 4.84 6.00 4.93 5.36 4.63 16.59%
P/NAPS 0.66 0.77 0.78 0.64 0.78 0.71 0.79 -11.28%

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