[TGL] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -52.62%
YoY- 3.62%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 81,464 34,352 96,024 65,576 48,292 50,948 67,256 3.24%
PBT 10,804 1,236 13,596 3,372 3,164 -2,508 1,972 32.75%
Tax -4,020 -528 -3,508 -420 -472 612 -540 39.71%
NP 6,784 708 10,088 2,952 2,692 -1,896 1,432 29.58%
-
NP to SH 6,768 712 10,068 2,980 2,876 -2,032 1,324 31.23%
-
Tax Rate 37.21% 42.72% 25.80% 12.46% 14.92% - 27.38% -
Total Cost 74,680 33,644 85,936 62,624 45,600 52,844 65,824 2.12%
-
Net Worth 110,196 93,706 90,854 90,447 86,373 82,298 81,484 5.15%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - 4,889 - - - - -
Div Payout % - - 48.56% - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 110,196 93,706 90,854 90,447 86,373 82,298 81,484 5.15%
NOSH 82,236 81,484 40,742 40,742 40,742 40,742 40,742 12.41%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.33% 2.06% 10.51% 4.50% 5.57% -3.72% 2.13% -
ROE 6.14% 0.76% 11.08% 3.29% 3.33% -2.47% 1.62% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 99.06 42.16 235.69 160.95 118.53 125.05 165.08 -8.15%
EPS 8.24 0.88 24.72 7.32 7.04 -5.00 3.24 16.82%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.15 2.23 2.22 2.12 2.02 2.00 -6.45%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 96.29 40.60 113.50 77.51 57.08 60.22 79.49 3.24%
EPS 8.00 0.84 11.90 3.52 3.40 -2.40 1.56 31.30%
DPS 0.00 0.00 5.78 0.00 0.00 0.00 0.00 -
NAPS 1.3025 1.1076 1.0739 1.069 1.0209 0.9727 0.9631 5.15%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.09 1.12 0.98 1.15 0.91 1.38 1.43 -
P/RPS 1.10 2.66 0.42 0.71 0.77 1.10 0.87 3.98%
P/EPS 13.24 128.18 3.97 15.72 12.89 -27.67 44.00 -18.13%
EY 7.55 0.78 25.22 6.36 7.76 -3.61 2.27 22.16%
DY 0.00 0.00 12.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.97 0.44 0.52 0.43 0.68 0.72 1.98%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 29/11/21 26/11/20 27/11/19 28/11/18 27/11/17 28/11/16 -
Price 1.27 1.10 1.05 1.48 1.10 1.37 1.48 -
P/RPS 1.28 2.61 0.45 0.92 0.93 1.10 0.90 6.04%
P/EPS 15.43 125.89 4.25 20.23 15.58 -27.47 45.54 -16.49%
EY 6.48 0.79 23.53 4.94 6.42 -3.64 2.20 19.71%
DY 0.00 0.00 11.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.96 0.47 0.67 0.52 0.68 0.74 4.24%

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