[TGL] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -44.77%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 91,796 106,836 125,278 133,402 135,044 136,554 126,744 -5.23%
PBT 8,164 13,066 22,088 23,450 23,364 25,152 23,950 -16.41%
Tax -2,272 -3,376 -5,760 -6,114 -6,140 -6,314 -6,180 -15.35%
NP 5,892 9,690 16,328 17,336 17,224 18,838 17,770 -16.79%
-
NP to SH 6,142 9,682 16,148 17,200 16,972 18,808 17,698 -16.16%
-
Tax Rate 27.83% 25.84% 26.08% 26.07% 26.28% 25.10% 25.80% -
Total Cost 85,904 97,146 108,950 116,066 117,820 117,716 108,974 -3.88%
-
Net Worth 79,039 80,261 77,409 72,928 67,631 64,980 58,538 5.12%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 12,108 - -
Div Payout % - - - - - 64.38% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 79,039 80,261 77,409 72,928 67,631 64,980 58,538 5.12%
NOSH 40,742 40,742 40,742 40,742 40,742 40,360 40,095 0.26%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.42% 9.07% 13.03% 13.00% 12.75% 13.80% 14.02% -
ROE 7.77% 12.06% 20.86% 23.58% 25.09% 28.94% 30.23% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 225.31 262.23 307.49 327.43 331.46 338.34 316.11 -5.48%
EPS 15.08 23.76 39.64 42.22 41.66 46.60 44.14 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 30.00 0.00 -
NAPS 1.94 1.97 1.90 1.79 1.66 1.61 1.46 4.84%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 108.50 126.28 148.07 157.68 159.62 161.40 149.81 -5.23%
EPS 7.26 11.44 19.09 20.33 20.06 22.23 20.92 -16.16%
DPS 0.00 0.00 0.00 0.00 0.00 14.31 0.00 -
NAPS 0.9342 0.9487 0.915 0.862 0.7994 0.768 0.6919 5.12%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.40 1.50 1.55 1.41 1.48 1.48 1.18 -
P/RPS 0.62 0.57 0.50 0.43 0.45 0.44 0.37 8.98%
P/EPS 9.29 6.31 3.91 3.34 3.55 3.18 2.67 23.08%
EY 10.77 15.84 25.57 29.94 28.15 31.49 37.41 -18.73%
DY 0.00 0.00 0.00 0.00 0.00 20.27 0.00 -
P/NAPS 0.72 0.76 0.82 0.79 0.89 0.92 0.81 -1.94%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 27/02/13 28/02/12 23/02/11 23/02/10 -
Price 1.50 1.40 1.50 1.35 1.50 1.39 1.09 -
P/RPS 0.67 0.53 0.49 0.41 0.45 0.41 0.34 11.96%
P/EPS 9.95 5.89 3.78 3.20 3.60 2.98 2.47 26.12%
EY 10.05 16.97 26.42 31.27 27.77 33.53 40.50 -20.71%
DY 0.00 0.00 0.00 0.00 0.00 21.58 0.00 -
P/NAPS 0.77 0.71 0.79 0.75 0.90 0.86 0.75 0.43%

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