[TGL] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -8.15%
YoY- -7.8%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 88,184 94,641 87,029 113,192 113,920 105,612 101,291 -8.78%
PBT 4,766 4,952 2,396 7,724 8,328 8,075 8,023 -29.22%
Tax -1,171 -1,230 -458 -1,847 -1,921 -1,858 -1,871 -26.72%
NP 3,595 3,722 1,938 5,877 6,407 6,217 6,152 -29.98%
-
NP to SH 3,832 3,868 2,096 5,972 6,502 6,316 6,290 -28.02%
-
Tax Rate 24.57% 24.84% 19.12% 23.91% 23.07% 23.01% 23.32% -
Total Cost 84,589 90,919 85,091 107,315 107,513 99,395 95,139 -7.50%
-
Net Worth 91,262 90,854 88,410 88,817 88,410 90,447 89,632 1.20%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 1,222 1,222 - 3,463 3,463 3,463 3,463 -49.90%
Div Payout % 31.90% 31.60% - 57.99% 53.26% 54.83% 55.06% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 91,262 90,854 88,410 88,817 88,410 90,447 89,632 1.20%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.08% 3.93% 2.23% 5.19% 5.62% 5.89% 6.07% -
ROE 4.20% 4.26% 2.37% 6.72% 7.35% 6.98% 7.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 216.44 232.29 213.61 277.83 279.61 259.22 248.62 -8.78%
EPS 9.41 9.49 5.14 14.66 15.96 15.50 15.44 -28.00%
DPS 3.00 3.00 0.00 8.50 8.50 8.50 8.50 -49.89%
NAPS 2.24 2.23 2.17 2.18 2.17 2.22 2.20 1.20%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 104.23 111.86 102.86 133.79 134.65 124.83 119.72 -8.78%
EPS 4.53 4.57 2.48 7.06 7.69 7.47 7.43 -27.99%
DPS 1.44 1.44 0.00 4.09 4.09 4.09 4.09 -49.98%
NAPS 1.0787 1.0739 1.045 1.0498 1.045 1.069 1.0594 1.20%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.10 0.98 1.08 0.96 1.20 1.15 1.00 -
P/RPS 0.51 0.42 0.51 0.35 0.43 0.44 0.40 17.49%
P/EPS 11.70 10.32 20.99 6.55 7.52 7.42 6.48 48.01%
EY 8.55 9.69 4.76 15.27 13.30 13.48 15.44 -32.44%
DY 2.73 3.06 0.00 8.85 7.08 7.39 8.50 -52.93%
P/NAPS 0.49 0.44 0.50 0.44 0.55 0.52 0.45 5.81%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 27/08/20 24/06/20 26/02/20 27/11/19 28/08/19 -
Price 1.33 1.05 1.05 1.17 1.20 1.48 1.06 -
P/RPS 0.61 0.45 0.49 0.42 0.43 0.57 0.43 26.11%
P/EPS 14.14 11.06 20.41 7.98 7.52 9.55 6.87 61.45%
EY 7.07 9.04 4.90 12.53 13.30 10.47 14.56 -38.08%
DY 2.26 2.86 0.00 7.26 7.08 5.74 8.02 -56.85%
P/NAPS 0.59 0.47 0.48 0.54 0.55 0.67 0.48 14.67%

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