[TGL] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
YoY- 202.77%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 133,251 126,599 129,650 105,514 87,029 114,029 88,934 6.96%
PBT 13,594 14,981 21,789 8,182 2,396 8,023 6,259 13.78%
Tax -2,826 -3,592 -4,813 -2,144 -458 -1,871 -1,511 10.98%
NP 10,768 11,389 16,976 6,038 1,938 6,152 4,748 14.60%
-
NP to SH 10,768 11,388 15,935 6,346 2,096 6,290 4,731 14.67%
-
Tax Rate 20.79% 23.98% 22.09% 26.20% 19.12% 23.32% 24.14% -
Total Cost 122,483 115,210 112,674 99,476 85,091 107,877 84,186 6.44%
-
Net Worth 120,510 114,210 107,325 93,706 88,410 89,632 85,558 5.86%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 6,789 6,669 6,554 2,444 - 3,463 2,037 22.19%
Div Payout % 63.05% 58.56% 41.13% 38.52% - 55.06% 43.06% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 120,510 114,210 107,325 93,706 88,410 89,632 85,558 5.86%
NOSH 84,866 84,866 82,236 40,742 40,742 40,742 40,742 12.99%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.08% 9.00% 13.09% 5.72% 2.23% 5.40% 5.34% -
ROE 8.94% 9.97% 14.85% 6.77% 2.37% 7.02% 5.53% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 157.01 151.86 158.25 258.98 213.61 279.88 218.29 -5.33%
EPS 12.80 13.72 19.49 15.58 5.14 15.44 11.61 1.63%
DPS 8.00 8.00 8.00 6.00 0.00 8.50 5.00 8.14%
NAPS 1.42 1.37 1.31 2.30 2.17 2.20 2.10 -6.30%
Adjusted Per Share Value based on latest NOSH - 40,742
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 157.01 149.17 152.77 124.33 102.55 134.36 104.79 6.96%
EPS 12.80 13.42 18.78 7.48 2.47 7.41 5.57 14.86%
DPS 8.00 7.86 7.72 2.88 0.00 4.08 2.40 22.19%
NAPS 1.42 1.3458 1.2646 1.1042 1.0418 1.0562 1.0082 5.86%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.16 1.11 1.07 2.06 1.08 1.00 0.97 -
P/RPS 0.74 0.73 0.68 0.80 0.51 0.36 0.44 9.04%
P/EPS 9.14 8.13 5.50 13.23 20.99 6.48 8.35 1.51%
EY 10.94 12.31 18.18 7.56 4.76 15.44 11.97 -1.48%
DY 6.90 7.21 7.48 2.91 0.00 8.50 5.15 4.99%
P/NAPS 0.82 0.81 0.82 0.90 0.50 0.45 0.46 10.10%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 23/08/24 26/08/22 23/09/21 27/08/20 28/08/19 27/08/18 -
Price 1.17 1.16 1.05 1.10 1.05 1.06 0.97 -
P/RPS 0.75 0.76 0.66 0.42 0.49 0.38 0.44 9.28%
P/EPS 9.22 8.49 5.40 7.06 20.41 6.87 8.35 1.66%
EY 10.84 11.78 18.52 14.16 4.90 14.56 11.97 -1.63%
DY 6.84 6.90 7.62 5.45 0.00 8.02 5.15 4.83%
P/NAPS 0.82 0.85 0.80 0.48 0.48 0.48 0.46 10.10%

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