[TGL] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 40.39%
YoY- -21.4%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 107,661 106,167 102,756 100,431 97,498 96,454 101,188 4.20%
PBT 13,017 12,872 12,416 9,555 6,678 6,472 8,864 29.10%
Tax -3,353 -3,493 -3,286 -2,275 -1,568 -1,636 -2,227 31.26%
NP 9,664 9,379 9,130 7,280 5,110 4,836 6,637 28.37%
-
NP to SH 9,675 9,432 9,120 7,372 5,251 4,998 6,791 26.53%
-
Tax Rate 25.76% 27.14% 26.47% 23.81% 23.48% 25.28% 25.12% -
Total Cost 97,997 96,788 93,626 93,151 92,388 91,618 94,551 2.40%
-
Net Worth 64,880 67,900 41,428 59,459 58,710 60,932 47,402 23.20%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,214 6,214 6,214 3,591 3,591 3,591 3,591 43.99%
Div Payout % 64.23% 65.89% 68.14% 48.71% 68.39% 71.85% 52.88% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 64,880 67,900 41,428 59,459 58,710 60,932 47,402 23.20%
NOSH 40,298 40,177 41,428 40,175 40,212 40,087 35,910 7.96%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.98% 8.83% 8.89% 7.25% 5.24% 5.01% 6.56% -
ROE 14.91% 13.89% 22.01% 12.40% 8.94% 8.20% 14.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 267.16 264.24 248.03 249.98 242.46 240.61 281.78 -3.48%
EPS 24.01 23.48 22.01 18.35 13.06 12.47 18.91 17.20%
DPS 15.42 15.47 15.00 8.94 8.93 8.96 10.00 33.36%
NAPS 1.61 1.69 1.00 1.48 1.46 1.52 1.32 14.11%
Adjusted Per Share Value based on latest NOSH - 40,175
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 127.25 125.49 121.45 118.71 115.24 114.00 119.60 4.20%
EPS 11.44 11.15 10.78 8.71 6.21 5.91 8.03 26.53%
DPS 7.35 7.35 7.35 4.24 4.24 4.24 4.24 44.16%
NAPS 0.7669 0.8026 0.4897 0.7028 0.6939 0.7202 0.5603 23.20%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.48 1.51 1.15 1.10 1.18 0.93 0.58 -
P/RPS 0.55 0.57 0.46 0.44 0.49 0.39 0.21 89.67%
P/EPS 6.16 6.43 5.22 5.99 9.04 7.46 3.07 58.88%
EY 16.22 15.55 19.14 16.68 11.07 13.41 32.60 -37.13%
DY 10.42 10.24 13.04 8.13 7.57 9.63 17.24 -28.44%
P/NAPS 0.92 0.89 1.15 0.74 0.81 0.61 0.44 63.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 23/08/10 26/05/10 23/02/10 24/11/09 27/08/09 -
Price 1.39 1.73 1.50 1.07 1.09 1.15 0.98 -
P/RPS 0.52 0.65 0.60 0.43 0.45 0.48 0.35 30.10%
P/EPS 5.79 7.37 6.81 5.83 8.35 9.22 5.18 7.68%
EY 17.27 13.57 14.68 17.15 11.98 10.84 19.30 -7.12%
DY 11.09 8.94 10.00 8.35 8.19 7.79 10.20 5.71%
P/NAPS 0.86 1.02 1.50 0.72 0.75 0.76 0.74 10.50%

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