[TGL] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 27.61%
YoY- 202.77%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 109,721 104,606 90,096 105,514 94,874 88,184 94,641 10.36%
PBT 10,862 8,282 5,092 8,182 5,994 4,766 4,952 68.89%
Tax -2,729 -2,376 -1,399 -2,144 -1,443 -1,171 -1,230 70.19%
NP 8,133 5,906 3,693 6,038 4,551 3,595 3,722 68.47%
-
NP to SH 8,101 6,089 4,007 6,346 4,973 3,832 3,868 63.76%
-
Tax Rate 25.12% 28.69% 27.47% 26.20% 24.07% 24.57% 24.84% -
Total Cost 101,588 98,700 86,403 99,476 90,323 84,589 90,919 7.68%
-
Net Worth 99 95,336 93,706 93,706 92,484 91,262 90,854 -98.94%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 1,222 1,222 1,222 2,444 1,222 1,222 1,222 0.00%
Div Payout % 15.09% 20.07% 30.50% 38.52% 24.58% 31.90% 31.60% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 99 95,336 93,706 93,706 92,484 91,262 90,854 -98.94%
NOSH 81,999 81,484 81,484 40,742 40,742 40,742 40,742 59.47%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.41% 5.65% 4.10% 5.72% 4.80% 4.08% 3.93% -
ROE 8,171.69% 6.39% 4.28% 6.77% 5.38% 4.20% 4.26% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 133,920.42 128.38 110.57 258.98 232.87 216.44 232.29 6853.87%
EPS 9,887.71 7.47 4.92 15.58 12.21 9.41 9.49 10221.08%
DPS 1,491.83 1.50 1.50 6.00 3.00 3.00 3.00 6200.50%
NAPS 1.21 1.17 1.15 2.30 2.27 2.24 2.23 -33.49%
Adjusted Per Share Value based on latest NOSH - 40,742
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 129.69 123.64 106.49 124.71 112.14 104.23 111.86 10.37%
EPS 9.58 7.20 4.74 7.50 5.88 4.53 4.57 63.86%
DPS 1.44 1.44 1.44 2.89 1.44 1.44 1.44 0.00%
NAPS 0.0012 1.1268 1.1076 1.1076 1.0931 1.0787 1.0739 -98.92%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.07 1.02 1.12 2.06 1.38 1.10 0.98 -
P/RPS 0.00 0.79 1.01 0.80 0.59 0.51 0.42 -
P/EPS 0.01 13.65 22.78 13.23 11.31 11.70 10.32 -99.02%
EY 9,240.85 7.33 4.39 7.56 8.84 8.55 9.69 9629.13%
DY 1,394.24 1.47 1.34 2.91 2.17 2.73 3.06 5843.34%
P/NAPS 0.88 0.87 0.97 0.90 0.61 0.49 0.44 58.80%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 29/11/21 23/09/21 27/05/21 26/02/21 26/11/20 -
Price 1.13 1.03 1.10 1.10 2.00 1.33 1.05 -
P/RPS 0.00 0.80 0.99 0.42 0.86 0.61 0.45 -
P/EPS 0.01 13.78 22.37 7.06 16.39 14.14 11.06 -99.06%
EY 8,750.19 7.25 4.47 14.16 6.10 7.07 9.04 9726.19%
DY 1,320.21 1.46 1.36 5.45 1.50 2.26 2.86 5895.26%
P/NAPS 0.93 0.88 0.96 0.48 0.88 0.59 0.47 57.67%

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