[TGL] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -45.32%
YoY- -36.56%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 66,282 65,312 76,084 91,796 106,836 125,278 133,402 -10.99%
PBT 4,766 1,474 2,256 8,164 13,066 22,088 23,450 -23.31%
Tax -1,032 -422 -670 -2,272 -3,376 -5,760 -6,114 -25.64%
NP 3,734 1,052 1,586 5,892 9,690 16,328 17,336 -22.56%
-
NP to SH 3,886 922 1,506 6,142 9,682 16,148 17,200 -21.94%
-
Tax Rate 21.65% 28.63% 29.70% 27.83% 25.84% 26.08% 26.07% -
Total Cost 62,548 64,260 74,498 85,904 97,146 108,950 116,066 -9.78%
-
Net Worth 85,558 81,484 79,039 79,039 80,261 77,409 72,928 2.69%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 85,558 81,484 79,039 79,039 80,261 77,409 72,928 2.69%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.63% 1.61% 2.08% 6.42% 9.07% 13.03% 13.00% -
ROE 4.54% 1.13% 1.91% 7.77% 12.06% 20.86% 23.58% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 162.69 160.31 186.75 225.31 262.23 307.49 327.43 -10.99%
EPS 9.54 2.26 3.70 15.08 23.76 39.64 42.22 -21.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.00 1.94 1.94 1.97 1.90 1.79 2.69%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 78.34 77.20 89.93 108.50 126.28 148.07 157.68 -10.99%
EPS 4.59 1.09 1.78 7.26 11.44 19.09 20.33 -21.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0113 0.9631 0.9342 0.9342 0.9487 0.915 0.862 2.69%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.00 1.26 1.45 1.40 1.50 1.55 1.41 -
P/RPS 0.61 0.79 0.78 0.62 0.57 0.50 0.43 5.99%
P/EPS 10.48 55.68 39.23 9.29 6.31 3.91 3.34 20.98%
EY 9.54 1.80 2.55 10.77 15.84 25.57 29.94 -17.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.75 0.72 0.76 0.82 0.79 -7.96%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 25/02/16 27/02/15 27/02/14 27/02/13 -
Price 0.96 1.18 1.38 1.50 1.40 1.50 1.35 -
P/RPS 0.59 0.74 0.74 0.67 0.53 0.49 0.41 6.25%
P/EPS 10.06 52.14 37.33 9.95 5.89 3.78 3.20 21.02%
EY 9.94 1.92 2.68 10.05 16.97 26.42 31.27 -17.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.71 0.77 0.71 0.79 0.75 -7.82%

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