[TGL] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 29.78%
YoY- -16.73%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 104,606 90,096 105,514 94,874 88,184 94,641 87,029 13.00%
PBT 8,282 5,092 8,182 5,994 4,766 4,952 2,396 128.09%
Tax -2,376 -1,399 -2,144 -1,443 -1,171 -1,230 -458 198.78%
NP 5,906 3,693 6,038 4,551 3,595 3,722 1,938 109.77%
-
NP to SH 6,089 4,007 6,346 4,973 3,832 3,868 2,096 103.20%
-
Tax Rate 28.69% 27.47% 26.20% 24.07% 24.57% 24.84% 19.12% -
Total Cost 98,700 86,403 99,476 90,323 84,589 90,919 85,091 10.36%
-
Net Worth 95,336 93,706 93,706 92,484 91,262 90,854 88,410 5.14%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,222 1,222 2,444 1,222 1,222 1,222 - -
Div Payout % 20.07% 30.50% 38.52% 24.58% 31.90% 31.60% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 95,336 93,706 93,706 92,484 91,262 90,854 88,410 5.14%
NOSH 81,484 81,484 40,742 40,742 40,742 40,742 40,742 58.53%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.65% 4.10% 5.72% 4.80% 4.08% 3.93% 2.23% -
ROE 6.39% 4.28% 6.77% 5.38% 4.20% 4.26% 2.37% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 128.38 110.57 258.98 232.87 216.44 232.29 213.61 -28.71%
EPS 7.47 4.92 15.58 12.21 9.41 9.49 5.14 28.21%
DPS 1.50 1.50 6.00 3.00 3.00 3.00 0.00 -
NAPS 1.17 1.15 2.30 2.27 2.24 2.23 2.17 -33.68%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 123.26 106.16 124.33 111.79 103.91 111.52 102.55 13.00%
EPS 7.17 4.72 7.48 5.86 4.52 4.56 2.47 103.09%
DPS 1.44 1.44 2.88 1.44 1.44 1.44 0.00 -
NAPS 1.1234 1.1042 1.1042 1.0898 1.0754 1.0706 1.0418 5.14%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.02 1.12 2.06 1.38 1.10 0.98 1.08 -
P/RPS 0.79 1.01 0.80 0.59 0.51 0.42 0.51 33.76%
P/EPS 13.65 22.78 13.23 11.31 11.70 10.32 20.99 -24.88%
EY 7.33 4.39 7.56 8.84 8.55 9.69 4.76 33.24%
DY 1.47 1.34 2.91 2.17 2.73 3.06 0.00 -
P/NAPS 0.87 0.97 0.90 0.61 0.49 0.44 0.50 44.52%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 23/09/21 27/05/21 26/02/21 26/11/20 27/08/20 -
Price 1.03 1.10 1.10 2.00 1.33 1.05 1.05 -
P/RPS 0.80 0.99 0.42 0.86 0.61 0.45 0.49 38.52%
P/EPS 13.78 22.37 7.06 16.39 14.14 11.06 20.41 -22.98%
EY 7.25 4.47 14.16 6.10 7.07 9.04 4.90 29.75%
DY 1.46 1.36 5.45 1.50 2.26 2.86 0.00 -
P/NAPS 0.88 0.96 0.48 0.88 0.59 0.47 0.48 49.62%

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