[TGL] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -46.58%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 133,402 135,044 136,554 126,744 134,124 130,004 109,508 3.34%
PBT 23,450 23,364 25,152 23,950 28,298 25,118 23,204 0.17%
Tax -6,114 -6,140 -6,314 -6,180 -7,498 -6,608 -5,390 2.12%
NP 17,336 17,224 18,838 17,770 20,800 18,510 17,814 -0.45%
-
NP to SH 17,200 16,972 18,808 17,698 20,754 18,164 17,746 -0.51%
-
Tax Rate 26.07% 26.28% 25.10% 25.80% 26.50% 26.31% 23.23% -
Total Cost 116,066 117,820 117,716 108,974 113,324 111,494 91,694 4.00%
-
Net Worth 72,928 67,631 64,980 58,538 71,846 35,904 27,390 17.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 12,108 - - - - -
Div Payout % - - 64.38% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 72,928 67,631 64,980 58,538 71,846 35,904 27,390 17.71%
NOSH 40,742 40,742 40,360 40,095 35,923 20,754 20,750 11.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.00% 12.75% 13.80% 14.02% 15.51% 14.24% 16.27% -
ROE 23.58% 25.09% 28.94% 30.23% 28.89% 50.59% 64.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 327.43 331.46 338.34 316.11 373.36 626.40 527.73 -7.64%
EPS 42.22 41.66 46.60 44.14 62.50 87.52 85.52 -11.08%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.66 1.61 1.46 2.00 1.73 1.32 5.20%
Adjusted Per Share Value based on latest NOSH - 40,212
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.68 159.62 161.40 149.81 158.53 153.66 129.43 3.34%
EPS 20.33 20.06 22.23 20.92 24.53 21.47 20.98 -0.52%
DPS 0.00 0.00 14.31 0.00 0.00 0.00 0.00 -
NAPS 0.862 0.7994 0.768 0.6919 0.8492 0.4244 0.3237 17.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.41 1.48 1.48 1.18 0.64 0.01 0.01 -
P/RPS 0.43 0.45 0.44 0.37 0.17 0.00 0.00 -
P/EPS 3.34 3.55 3.18 2.67 1.11 0.01 0.01 163.17%
EY 29.94 28.15 31.49 37.41 90.27 8,752.00 8,552.00 -60.99%
DY 0.00 0.00 20.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.92 0.81 0.32 0.01 0.01 107.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 23/02/11 23/02/10 27/02/09 28/02/08 27/02/07 -
Price 1.35 1.50 1.39 1.09 0.50 0.01 0.64 -
P/RPS 0.41 0.45 0.41 0.34 0.13 0.00 0.12 22.70%
P/EPS 3.20 3.60 2.98 2.47 0.87 0.01 0.75 27.32%
EY 31.27 27.77 33.53 40.50 115.55 8,752.00 133.63 -21.48%
DY 0.00 0.00 21.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.86 0.75 0.25 0.01 0.48 7.71%

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