[TGL] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 300.05%
YoY- -4.5%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 105,936 132,784 156,904 170,328 173,096 181,548 167,904 -7.38%
PBT 14,912 32,620 39,380 42,144 44,104 46,116 44,292 -16.58%
Tax -4,064 -8,280 -10,028 -10,616 -11,304 -11,940 -11,112 -15.42%
NP 10,848 24,340 29,352 31,528 32,800 34,176 33,180 -16.99%
-
NP to SH 11,232 24,176 29,224 31,140 32,608 34,376 33,128 -16.48%
-
Tax Rate 27.25% 25.38% 25.46% 25.19% 25.63% 25.89% 25.09% -
Total Cost 95,088 108,444 127,552 138,800 140,296 147,372 134,724 -5.63%
-
Net Worth 81,484 83,113 79,446 74,957 71,701 67,900 60,932 4.96%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 81,484 83,113 79,446 74,957 71,701 67,900 60,932 4.96%
NOSH 40,742 40,742 40,742 40,737 40,739 40,177 40,087 0.27%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.24% 18.33% 18.71% 18.51% 18.95% 18.82% 19.76% -
ROE 13.78% 29.09% 36.78% 41.54% 45.48% 50.63% 54.37% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 260.02 325.91 385.12 418.11 424.88 451.86 418.85 -7.63%
EPS 27.56 59.32 71.72 76.44 80.04 85.56 82.64 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.04 1.95 1.84 1.76 1.69 1.52 4.67%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 124.83 156.46 184.88 200.70 203.96 213.92 197.85 -7.38%
EPS 13.23 28.49 34.44 36.69 38.42 40.51 39.04 -16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9601 0.9793 0.9361 0.8832 0.8449 0.8001 0.718 4.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.25 1.65 1.55 1.51 1.42 1.51 0.93 -
P/RPS 0.48 0.51 0.40 0.36 0.33 0.33 0.22 13.87%
P/EPS 4.53 2.78 2.16 1.98 1.77 1.76 1.13 26.02%
EY 22.05 35.96 46.28 50.62 56.37 56.66 88.86 -20.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.79 0.82 0.81 0.89 0.61 0.53%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 25/11/13 27/11/12 29/11/11 25/11/10 24/11/09 -
Price 1.55 1.62 1.60 1.57 1.66 1.73 1.15 -
P/RPS 0.60 0.50 0.42 0.38 0.39 0.38 0.27 14.22%
P/EPS 5.62 2.73 2.23 2.05 2.07 2.02 1.39 26.20%
EY 17.79 36.63 44.83 48.69 48.22 49.46 71.86 -20.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.82 0.85 0.94 1.02 0.76 0.43%

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