[TGL] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -39.21%
YoY- 241.54%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 34,352 96,024 65,576 48,292 50,948 67,256 105,936 -17.09%
PBT 1,236 13,596 3,372 3,164 -2,508 1,972 14,912 -33.94%
Tax -528 -3,508 -420 -472 612 -540 -4,064 -28.81%
NP 708 10,088 2,952 2,692 -1,896 1,432 10,848 -36.52%
-
NP to SH 712 10,068 2,980 2,876 -2,032 1,324 11,232 -36.82%
-
Tax Rate 42.72% 25.80% 12.46% 14.92% - 27.38% 27.25% -
Total Cost 33,644 85,936 62,624 45,600 52,844 65,824 95,088 -15.88%
-
Net Worth 93,706 90,854 90,447 86,373 82,298 81,484 81,484 2.35%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 4,889 - - - - - -
Div Payout % - 48.56% - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 93,706 90,854 90,447 86,373 82,298 81,484 81,484 2.35%
NOSH 81,484 40,742 40,742 40,742 40,742 40,742 40,742 12.23%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.06% 10.51% 4.50% 5.57% -3.72% 2.13% 10.24% -
ROE 0.76% 11.08% 3.29% 3.33% -2.47% 1.62% 13.78% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 42.16 235.69 160.95 118.53 125.05 165.08 260.02 -26.13%
EPS 0.88 24.72 7.32 7.04 -5.00 3.24 27.56 -43.64%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 2.23 2.22 2.12 2.02 2.00 2.00 -8.80%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 40.60 113.50 77.51 57.08 60.22 79.49 125.21 -17.09%
EPS 0.84 11.90 3.52 3.40 -2.40 1.56 13.28 -36.85%
DPS 0.00 5.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1076 1.0739 1.069 1.0209 0.9727 0.9631 0.9631 2.35%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.12 0.98 1.15 0.91 1.38 1.43 1.25 -
P/RPS 2.66 0.42 0.71 0.77 1.10 0.87 0.48 32.99%
P/EPS 128.18 3.97 15.72 12.89 -27.67 44.00 4.53 74.47%
EY 0.78 25.22 6.36 7.76 -3.61 2.27 22.05 -42.67%
DY 0.00 12.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.44 0.52 0.43 0.68 0.72 0.63 7.45%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 26/11/20 27/11/19 28/11/18 27/11/17 28/11/16 26/11/15 -
Price 1.10 1.05 1.48 1.10 1.37 1.48 1.55 -
P/RPS 2.61 0.45 0.92 0.93 1.10 0.90 0.60 27.73%
P/EPS 125.89 4.25 20.23 15.58 -27.47 45.54 5.62 67.81%
EY 0.79 23.53 4.94 6.42 -3.64 2.20 17.79 -40.46%
DY 0.00 11.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.47 0.67 0.52 0.68 0.74 0.78 3.51%

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