[TGL] YoY Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 380.34%
YoY- 237.85%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 82,572 81,464 34,352 96,024 65,576 48,292 50,948 8.37%
PBT 12,224 10,804 1,236 13,596 3,372 3,164 -2,508 -
Tax -3,120 -4,020 -528 -3,508 -420 -472 612 -
NP 9,104 6,784 708 10,088 2,952 2,692 -1,896 -
-
NP to SH 9,104 6,768 712 10,068 2,980 2,876 -2,032 -
-
Tax Rate 25.52% 37.21% 42.72% 25.80% 12.46% 14.92% - -
Total Cost 73,468 74,680 33,644 85,936 62,624 45,600 52,844 5.64%
-
Net Worth 116,897 110,196 93,706 90,854 90,447 86,373 82,298 6.02%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 4,889 - - - -
Div Payout % - - - 48.56% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 116,897 110,196 93,706 90,854 90,447 86,373 82,298 6.02%
NOSH 83,498 82,236 81,484 40,742 40,742 40,742 40,742 12.69%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 11.03% 8.33% 2.06% 10.51% 4.50% 5.57% -3.72% -
ROE 7.79% 6.14% 0.76% 11.08% 3.29% 3.33% -2.47% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 98.89 99.06 42.16 235.69 160.95 118.53 125.05 -3.83%
EPS 10.92 8.24 0.88 24.72 7.32 7.04 -5.00 -
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.40 1.34 1.15 2.23 2.22 2.12 2.02 -5.92%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 97.60 96.29 40.60 113.50 77.51 57.08 60.22 8.37%
EPS 10.76 8.00 0.84 11.90 3.52 3.40 -2.40 -
DPS 0.00 0.00 0.00 5.78 0.00 0.00 0.00 -
NAPS 1.3817 1.3025 1.1076 1.0739 1.069 1.0209 0.9727 6.02%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.24 1.09 1.12 0.98 1.15 0.91 1.38 -
P/RPS 1.25 1.10 2.66 0.42 0.71 0.77 1.10 2.15%
P/EPS 11.37 13.24 128.18 3.97 15.72 12.89 -27.67 -
EY 8.79 7.55 0.78 25.22 6.36 7.76 -3.61 -
DY 0.00 0.00 0.00 12.24 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.97 0.44 0.52 0.43 0.68 4.58%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 25/11/22 29/11/21 26/11/20 27/11/19 28/11/18 27/11/17 -
Price 1.42 1.27 1.10 1.05 1.48 1.10 1.37 -
P/RPS 1.44 1.28 2.61 0.45 0.92 0.93 1.10 4.58%
P/EPS 13.02 15.43 125.89 4.25 20.23 15.58 -27.47 -
EY 7.68 6.48 0.79 23.53 4.94 6.42 -3.64 -
DY 0.00 0.00 0.00 11.43 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 0.96 0.47 0.67 0.52 0.68 6.81%

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