[TGL] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 260.12%
YoY- -6.15%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 67,256 105,936 132,784 156,904 170,328 173,096 181,548 -15.24%
PBT 1,972 14,912 32,620 39,380 42,144 44,104 46,116 -40.83%
Tax -540 -4,064 -8,280 -10,028 -10,616 -11,304 -11,940 -40.28%
NP 1,432 10,848 24,340 29,352 31,528 32,800 34,176 -41.03%
-
NP to SH 1,324 11,232 24,176 29,224 31,140 32,608 34,376 -41.85%
-
Tax Rate 27.38% 27.25% 25.38% 25.46% 25.19% 25.63% 25.89% -
Total Cost 65,824 95,088 108,444 127,552 138,800 140,296 147,372 -12.55%
-
Net Worth 81,484 81,484 83,113 79,446 74,957 71,701 67,900 3.08%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 81,484 81,484 83,113 79,446 74,957 71,701 67,900 3.08%
NOSH 40,742 40,742 40,742 40,742 40,737 40,739 40,177 0.23%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.13% 10.24% 18.33% 18.71% 18.51% 18.95% 18.82% -
ROE 1.62% 13.78% 29.09% 36.78% 41.54% 45.48% 50.63% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 165.08 260.02 325.91 385.12 418.11 424.88 451.86 -15.43%
EPS 3.24 27.56 59.32 71.72 76.44 80.04 85.56 -42.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.04 1.95 1.84 1.76 1.69 2.84%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.49 125.21 156.95 185.45 201.32 204.59 214.58 -15.24%
EPS 1.56 13.28 28.58 34.54 36.81 38.54 40.63 -41.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9631 0.9631 0.9824 0.939 0.886 0.8475 0.8026 3.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.43 1.25 1.65 1.55 1.51 1.42 1.51 -
P/RPS 0.87 0.48 0.51 0.40 0.36 0.33 0.33 17.51%
P/EPS 44.00 4.53 2.78 2.16 1.98 1.77 1.76 70.91%
EY 2.27 22.05 35.96 46.28 50.62 56.37 56.66 -41.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.81 0.79 0.82 0.81 0.89 -3.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 26/11/14 25/11/13 27/11/12 29/11/11 25/11/10 -
Price 1.48 1.55 1.62 1.60 1.57 1.66 1.73 -
P/RPS 0.90 0.60 0.50 0.42 0.38 0.39 0.38 15.43%
P/EPS 45.54 5.62 2.73 2.23 2.05 2.07 2.02 67.99%
EY 2.20 17.79 36.63 44.83 48.69 48.22 49.46 -40.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.79 0.82 0.85 0.94 1.02 -5.20%

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