[TGL] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 153.32%
YoY- -53.54%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 48,292 50,948 67,256 105,936 132,784 156,904 170,328 -18.94%
PBT 3,164 -2,508 1,972 14,912 32,620 39,380 42,144 -35.03%
Tax -472 612 -540 -4,064 -8,280 -10,028 -10,616 -40.46%
NP 2,692 -1,896 1,432 10,848 24,340 29,352 31,528 -33.62%
-
NP to SH 2,876 -2,032 1,324 11,232 24,176 29,224 31,140 -32.75%
-
Tax Rate 14.92% - 27.38% 27.25% 25.38% 25.46% 25.19% -
Total Cost 45,600 52,844 65,824 95,088 108,444 127,552 138,800 -16.92%
-
Net Worth 86,373 82,298 81,484 81,484 83,113 79,446 74,957 2.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 86,373 82,298 81,484 81,484 83,113 79,446 74,957 2.38%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,737 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.57% -3.72% 2.13% 10.24% 18.33% 18.71% 18.51% -
ROE 3.33% -2.47% 1.62% 13.78% 29.09% 36.78% 41.54% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 118.53 125.05 165.08 260.02 325.91 385.12 418.11 -18.94%
EPS 7.04 -5.00 3.24 27.56 59.32 71.72 76.44 -32.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.02 2.00 2.00 2.04 1.95 1.84 2.38%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 57.08 60.22 79.49 125.21 156.95 185.45 201.32 -18.93%
EPS 3.40 -2.40 1.56 13.28 28.58 34.54 36.81 -32.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0209 0.9727 0.9631 0.9631 0.9824 0.939 0.886 2.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.91 1.38 1.43 1.25 1.65 1.55 1.51 -
P/RPS 0.77 1.10 0.87 0.48 0.51 0.40 0.36 13.50%
P/EPS 12.89 -27.67 44.00 4.53 2.78 2.16 1.98 36.62%
EY 7.76 -3.61 2.27 22.05 35.96 46.28 50.62 -26.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.68 0.72 0.63 0.81 0.79 0.82 -10.19%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 27/11/17 28/11/16 26/11/15 26/11/14 25/11/13 27/11/12 -
Price 1.10 1.37 1.48 1.55 1.62 1.60 1.57 -
P/RPS 0.93 1.10 0.90 0.60 0.50 0.42 0.38 16.07%
P/EPS 15.58 -27.47 45.54 5.62 2.73 2.23 2.05 40.19%
EY 6.42 -3.64 2.20 17.79 36.63 44.83 48.69 -28.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.74 0.78 0.79 0.82 0.85 -7.86%

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