[TGL] QoQ TTM Result on 31-Dec-2009 [#2]

Stock

[TGL] TEO GUAN LEE CORPORATION BHD

Announcement Date

23-Feb-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 5.06%

YoY- -52.08%

Quarter Report

KLSE REPORT 31.12.2009.pdf

Latest QR

Upcoming QR

TGL's Result

TGL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	106,167	102,756	100,431	97,498	96,454	101,188	100,256	3.88%
YoY %	3.32%	2.32%	3.01%	1.08%	-4.68%	0.93%	-	-
Horiz. %	105.90%	102.49%	100.17%	97.25%	96.21%	100.93%	100.00%	-
PBT	12,872	12,416	9,555	6,678	6,472	8,864	12,225	3.49%
YoY %	3.67%	29.94%	43.08%	3.18%	-26.99%	-27.49%	-	-
Horiz. %	105.29%	101.56%	78.16%	54.63%	52.94%	72.51%	100.00%	-
Tax	-3,493	-3,286	-2,275	-1,568	-1,636	-2,227	-2,827	15.13%
YoY %	-6.30%	-44.44%	-45.09%	4.16%	26.54%	21.22%	-	-
Horiz. %	123.56%	116.24%	80.47%	55.47%	57.87%	78.78%	100.00%	-
NP	9,379	9,130	7,280	5,110	4,836	6,637	9,398	-0.13%
YoY %	2.73%	25.41%	42.47%	5.67%	-27.14%	-29.38%	-	-
Horiz. %	99.80%	97.15%	77.46%	54.37%	51.46%	70.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,432	9,120	7,372	5,251	4,998	6,791	9,379	0.37%
YoY %	3.42%	23.71%	40.39%	5.06%	-26.40%	-27.59%	-	-
Horiz. %	100.57%	97.24%	78.60%	55.99%	53.29%	72.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.14%	26.47%	23.81%	23.48%	25.28%	25.12%	23.12%	-
YoY %	2.53%	11.17%	1.41%	-7.12%	0.64%	8.65%	-	-
Horiz. %	117.39%	114.49%	102.98%	101.56%	109.34%	108.65%	100.00%	-
Total Cost	96,788	93,626	93,151	92,388	91,618	94,551	90,858	4.30%
YoY %	3.38%	0.51%	0.83%	0.84%	-3.10%	4.06%	-	-
Horiz. %	106.53%	103.05%	102.52%	101.68%	100.84%	104.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	67,900	41,428	59,459	58,710	60,932	47,402	43,788	33.93%
YoY %	63.90%	-30.33%	1.28%	-3.65%	28.54%	8.25%	-	-
Horiz. %	155.07%	94.61%	135.79%	134.08%	139.15%	108.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	6,214	6,214	3,591	3,591	3,591	3,591	-	-
YoY %	0.00%	73.04%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	173.04%	173.04%	100.00%	100.00%	100.00%	100.00%	-	-
Div Payout %	65.89%	68.14%	48.71%	68.39%	71.85%	52.88%	-	-
YoY %	-3.30%	39.89%	-28.78%	-4.82%	35.87%	0.00%	-	-
Horiz. %	124.60%	128.86%	92.11%	129.33%	135.87%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	67,900	41,428	59,459	58,710	60,932	47,402	43,788	33.93%
YoY %	63.90%	-30.33%	1.28%	-3.65%	28.54%	8.25%	-	-
Horiz. %	155.07%	94.61%	135.79%	134.08%	139.15%	108.25%	100.00%	-
NOSH	40,177	41,428	40,175	40,212	40,087	35,910	35,892	7.80%
YoY %	-3.02%	3.12%	-0.09%	0.31%	11.63%	0.05%	-	-
Horiz. %	111.94%	115.42%	111.93%	112.04%	111.69%	100.05%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	8.83%	8.89%	7.25%	5.24%	5.01%	6.56%	9.37%	-
YoY %	-0.67%	22.62%	38.36%	4.59%	-23.63%	-29.99%	-	-
Horiz. %	94.24%	94.88%	77.37%	55.92%	53.47%	70.01%	100.00%	-
ROE	13.89%	22.01%	12.40%	8.94%	8.20%	14.33%	21.42%	-
YoY %	-36.89%	77.50%	38.70%	9.02%	-42.78%	-33.10%	-	-
Horiz. %	64.85%	102.75%	57.89%	41.74%	38.28%	66.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	264.24	248.03	249.98	242.46	240.61	281.78	279.32	-3.62%
YoY %	6.54%	-0.78%	3.10%	0.77%	-14.61%	0.88%	-	-
Horiz. %	94.60%	88.80%	89.50%	86.80%	86.14%	100.88%	100.00%	-
EPS	23.48	22.01	18.35	13.06	12.47	18.91	26.13	-6.87%
YoY %	6.68%	19.95%	40.51%	4.73%	-34.06%	-27.63%	-	-
Horiz. %	89.86%	84.23%	70.23%	49.98%	47.72%	72.37%	100.00%	-
DPS	15.47	15.00	8.94	8.93	8.96	10.00	0.00	-
YoY %	3.13%	67.79%	0.11%	-0.33%	-10.40%	0.00%	-	-
Horiz. %	154.70%	150.00%	89.40%	89.30%	89.60%	100.00%	-	-
NAPS	1.69	1.00	1.48	1.46	1.52	1.32	1.22	24.24%
YoY %	69.00%	-32.43%	1.37%	-3.95%	15.15%	8.20%	-	-
Horiz. %	138.52%	81.97%	121.31%	119.67%	124.59%	108.20%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 40,212
RPS	125.49	121.45	118.71	115.24	114.00	119.60	118.50	3.89%
YoY %	3.33%	2.31%	3.01%	1.09%	-4.68%	0.93%	-	-
Horiz. %	105.90%	102.49%	100.18%	97.25%	96.20%	100.93%	100.00%	-
EPS	11.15	10.78	8.71	6.21	5.91	8.03	11.09	0.36%
YoY %	3.43%	23.77%	40.26%	5.08%	-26.40%	-27.59%	-	-
Horiz. %	100.54%	97.20%	78.54%	56.00%	53.29%	72.41%	100.00%	-
DPS	7.35	7.35	4.24	4.24	4.24	4.24	0.00	-
YoY %	0.00%	73.35%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	173.35%	173.35%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	0.8026	0.4897	0.7028	0.6939	0.7202	0.5603	0.5176	33.93%
YoY %	63.90%	-30.32%	1.28%	-3.65%	28.54%	8.25%	-	-
Horiz. %	155.06%	94.61%	135.78%	134.06%	139.14%	108.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.51	1.15	1.10	1.18	0.93	0.58	0.50	-
P/RPS	0.57	0.46	0.44	0.49	0.39	0.21	0.18	115.49%
YoY %	23.91%	4.55%	-10.20%	25.64%	85.71%	16.67%	-	-
Horiz. %	316.67%	255.56%	244.44%	272.22%	216.67%	116.67%	100.00%	-
P/EPS	6.43	5.22	5.99	9.04	7.46	3.07	1.91	124.45%
YoY %	23.18%	-12.85%	-33.74%	21.18%	143.00%	60.73%	-	-
Horiz. %	336.65%	273.30%	313.61%	473.30%	390.58%	160.73%	100.00%	-
EY	15.55	19.14	16.68	11.07	13.41	32.60	52.26	-55.39%
YoY %	-18.76%	14.75%	50.68%	-17.45%	-58.87%	-37.62%	-	-
Horiz. %	29.76%	36.62%	31.92%	21.18%	25.66%	62.38%	100.00%	-
DY	10.24	13.04	8.13	7.57	9.63	17.24	0.00	-
YoY %	-21.47%	60.39%	7.40%	-21.39%	-44.14%	0.00%	-	-
Horiz. %	59.40%	75.64%	47.16%	43.91%	55.86%	100.00%	-	-
P/NAPS	0.89	1.15	0.74	0.81	0.61	0.44	0.41	67.57%
YoY %	-22.61%	55.41%	-8.64%	32.79%	38.64%	7.32%	-	-
Horiz. %	217.07%	280.49%	180.49%	197.56%	148.78%	107.32%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	23/08/10	26/05/10	23/02/10	24/11/09	27/08/09	19/05/09	-
Price	1.73	1.50	1.07	1.09	1.15	0.98	0.60	-
P/RPS	0.65	0.60	0.43	0.45	0.48	0.35	0.21	112.24%
YoY %	8.33%	39.53%	-4.44%	-6.25%	37.14%	66.67%	-	-
Horiz. %	309.52%	285.71%	204.76%	214.29%	228.57%	166.67%	100.00%	-
P/EPS	7.37	6.81	5.83	8.35	9.22	5.18	2.30	117.19%
YoY %	8.22%	16.81%	-30.18%	-9.44%	77.99%	125.22%	-	-
Horiz. %	320.43%	296.09%	253.48%	363.04%	400.87%	225.22%	100.00%	-
EY	13.57	14.68	17.15	11.98	10.84	19.30	43.55	-54.00%
YoY %	-7.56%	-14.40%	43.16%	10.52%	-43.83%	-55.68%	-	-
Horiz. %	31.16%	33.71%	39.38%	27.51%	24.89%	44.32%	100.00%	-
DY	8.94	10.00	8.35	8.19	7.79	10.20	0.00	-
YoY %	-10.60%	19.76%	1.95%	5.13%	-23.63%	0.00%	-	-
Horiz. %	87.65%	98.04%	81.86%	80.29%	76.37%	100.00%	-	-
P/NAPS	1.02	1.50	0.72	0.75	0.76	0.74	0.49	62.95%
YoY %	-32.00%	108.33%	-4.00%	-1.32%	2.70%	51.02%	-	-
Horiz. %	208.16%	306.12%	146.94%	153.06%	155.10%	151.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos