[TGL] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -14.41%
YoY- 19.48%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 97,498 96,454 101,188 100,256 102,500 111,015 100,440 -1.95%
PBT 6,678 6,472 8,864 12,225 14,305 19,147 12,703 -34.78%
Tax -1,568 -1,636 -2,227 -2,827 -3,409 -4,508 -2,964 -34.51%
NP 5,110 4,836 6,637 9,398 10,896 14,639 9,739 -34.86%
-
NP to SH 5,251 4,998 6,791 9,379 10,958 14,531 9,651 -33.27%
-
Tax Rate 23.48% 25.28% 25.12% 23.12% 23.83% 23.54% 23.33% -
Total Cost 92,388 91,618 94,551 90,858 91,604 96,376 90,701 1.23%
-
Net Worth 58,710 60,932 47,402 43,788 71,910 41,504 20,666 100.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,591 3,591 3,591 - - - - -
Div Payout % 68.39% 71.85% 52.88% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 58,710 60,932 47,402 43,788 71,910 41,504 20,666 100.20%
NOSH 40,212 40,087 35,910 35,892 35,955 20,752 20,666 55.67%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.24% 5.01% 6.56% 9.37% 10.63% 13.19% 9.70% -
ROE 8.94% 8.20% 14.33% 21.42% 15.24% 35.01% 46.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 242.46 240.61 281.78 279.32 285.08 534.95 486.00 -37.01%
EPS 13.06 12.47 18.91 26.13 30.48 70.02 46.70 -57.13%
DPS 8.93 8.96 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.52 1.32 1.22 2.00 2.00 1.00 28.60%
Adjusted Per Share Value based on latest NOSH - 35,892
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 114.88 113.65 119.23 118.13 120.78 130.81 118.35 -1.95%
EPS 6.19 5.89 8.00 11.05 12.91 17.12 11.37 -33.25%
DPS 4.23 4.23 4.23 0.00 0.00 0.00 0.00 -
NAPS 0.6918 0.718 0.5586 0.516 0.8473 0.4891 0.2435 100.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.18 0.93 0.58 0.50 0.64 0.64 0.01 -
P/RPS 0.49 0.39 0.21 0.18 0.22 0.12 0.00 -
P/EPS 9.04 7.46 3.07 1.91 2.10 0.91 0.02 5724.46%
EY 11.07 13.41 32.60 52.26 47.62 109.41 4,669.84 -98.20%
DY 7.57 9.63 17.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.61 0.44 0.41 0.32 0.32 0.01 1757.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 27/08/09 19/05/09 27/02/09 25/11/08 26/08/08 -
Price 1.09 1.15 0.98 0.60 0.50 0.64 0.64 -
P/RPS 0.45 0.48 0.35 0.21 0.18 0.12 0.13 128.31%
P/EPS 8.35 9.22 5.18 2.30 1.64 0.91 1.37 232.56%
EY 11.98 10.84 19.30 43.55 60.95 109.41 72.97 -69.91%
DY 8.19 7.79 10.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.74 0.49 0.25 0.32 0.64 11.12%

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