[TGL] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -28.87%
YoY- -11.42%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 101,608 104,943 110,048 106,611 109,312 102,756 101,187 0.06%
PBT 6,288 10,814 11,156 10,754 12,013 12,416 8,877 -5.58%
Tax -1,911 -2,972 -3,004 -2,938 -3,133 -3,286 -2,227 -2.51%
NP 4,377 7,842 8,152 7,816 8,880 9,130 6,650 -6.73%
-
NP to SH 4,434 7,798 8,115 7,784 8,788 9,133 6,748 -6.75%
-
Tax Rate 30.39% 27.48% 26.93% 27.32% 26.08% 26.47% 25.09% -
Total Cost 97,231 97,101 101,896 98,795 100,432 93,626 94,537 0.46%
-
Net Worth 79,039 77,002 72,113 67,224 63,644 59,364 47,425 8.88%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,055 3,055 4,074 4,074 6,080 6,016 3,592 -2.66%
Div Payout % 68.91% 39.19% 50.21% 52.34% 69.19% 65.88% 53.24% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 79,039 77,002 72,113 67,224 63,644 59,364 47,425 8.88%
NOSH 40,742 40,742 40,742 40,742 40,537 40,111 35,928 2.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.31% 7.47% 7.41% 7.33% 8.12% 8.89% 6.57% -
ROE 5.61% 10.13% 11.25% 11.58% 13.81% 15.38% 14.23% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 249.39 257.58 270.11 261.67 269.65 256.18 281.63 -2.00%
EPS 10.88 19.14 19.92 19.11 21.79 22.77 17.86 -7.92%
DPS 7.50 7.50 10.00 10.00 15.00 15.00 10.00 -4.67%
NAPS 1.94 1.89 1.77 1.65 1.57 1.48 1.32 6.62%
Adjusted Per Share Value based on latest NOSH - 40,742
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 119.73 123.66 129.67 125.62 128.80 121.08 119.23 0.06%
EPS 5.22 9.19 9.56 9.17 10.36 10.76 7.95 -6.76%
DPS 3.60 3.60 4.80 4.80 7.16 7.09 4.23 -2.65%
NAPS 0.9313 0.9073 0.8497 0.7921 0.7499 0.6995 0.5588 8.88%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.38 1.54 1.50 1.50 1.50 1.15 0.58 -
P/RPS 0.55 0.60 0.56 0.57 0.56 0.45 0.21 17.39%
P/EPS 12.68 8.05 7.53 7.85 6.92 5.05 3.09 26.51%
EY 7.89 12.43 13.28 12.74 14.45 19.80 32.38 -20.96%
DY 5.43 4.87 6.67 6.67 10.00 13.04 17.24 -17.50%
P/NAPS 0.71 0.81 0.85 0.91 0.96 0.78 0.44 8.29%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 28/08/13 29/08/12 29/08/11 23/08/10 27/08/09 -
Price 1.25 1.73 1.38 1.60 1.42 1.50 0.98 -
P/RPS 0.50 0.67 0.51 0.61 0.53 0.59 0.35 6.12%
P/EPS 11.49 9.04 6.93 8.37 6.55 6.59 5.22 14.04%
EY 8.71 11.06 14.43 11.94 15.27 15.18 19.17 -12.31%
DY 6.00 4.34 7.25 6.25 10.56 10.00 10.20 -8.46%
P/NAPS 0.64 0.92 0.78 0.97 0.90 1.01 0.74 -2.38%

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