[TGL] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 390.93%
YoY- -17.8%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 170,328 173,096 181,548 167,904 186,840 144,540 97,496 9.73%
PBT 42,144 44,104 46,116 44,292 53,860 28,084 16,036 17.45%
Tax -10,616 -11,304 -11,940 -11,112 -13,476 -7,300 -3,508 20.24%
NP 31,528 32,800 34,176 33,180 40,384 20,784 12,528 16.61%
-
NP to SH 31,140 32,608 34,376 33,128 40,300 20,780 12,364 16.62%
-
Tax Rate 25.19% 25.63% 25.89% 25.09% 25.02% 25.99% 21.88% -
Total Cost 138,800 140,296 147,372 134,724 146,456 123,756 84,968 8.51%
-
Net Worth 74,957 71,701 67,900 60,932 41,504 32,170 21,589 23.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 74,957 71,701 67,900 60,932 41,504 32,170 21,589 23.03%
NOSH 40,737 40,739 40,177 40,087 20,752 20,755 20,758 11.88%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.51% 18.95% 18.82% 19.76% 21.61% 14.38% 12.85% -
ROE 41.54% 45.48% 50.63% 54.37% 97.10% 64.59% 57.27% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 418.11 424.88 451.86 418.85 900.34 696.41 469.66 -1.91%
EPS 76.44 80.04 85.56 82.64 121.36 100.12 59.56 4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.76 1.69 1.52 2.00 1.55 1.04 9.96%
Adjusted Per Share Value based on latest NOSH - 40,087
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 200.70 203.96 213.92 197.85 220.16 170.31 114.88 9.73%
EPS 36.69 38.42 40.51 39.04 47.49 24.49 14.57 16.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8832 0.8449 0.8001 0.718 0.4891 0.3791 0.2544 23.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.51 1.42 1.51 0.93 0.64 0.01 0.02 -
P/RPS 0.36 0.33 0.33 0.22 0.07 0.00 0.00 -
P/EPS 1.98 1.77 1.76 1.13 0.33 0.01 0.03 100.90%
EY 50.62 56.37 56.66 88.86 303.43 10,012.00 2,978.00 -49.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.89 0.61 0.32 0.01 0.02 85.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 25/11/10 24/11/09 25/11/08 28/11/07 29/11/06 -
Price 1.57 1.66 1.73 1.15 0.64 0.01 0.01 -
P/RPS 0.38 0.39 0.38 0.27 0.07 0.00 0.00 -
P/EPS 2.05 2.07 2.02 1.39 0.33 0.01 0.02 116.17%
EY 48.69 48.22 49.46 71.86 303.43 10,012.00 5,956.00 -55.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 1.02 0.76 0.32 0.01 0.01 109.54%

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