[TGL] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -22.71%
YoY- 80.56%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 102,724 102,050 92,034 93,850 91,540 66,282 65,312 7.83%
PBT 12,704 13,214 10,316 10,116 5,376 4,766 1,474 43.16%
Tax -3,344 -4,174 -3,022 -2,558 -1,132 -1,032 -422 41.17%
NP 9,360 9,040 7,294 7,558 4,244 3,734 1,052 43.92%
-
NP to SH 9,360 9,032 7,268 7,782 4,310 3,886 922 47.12%
-
Tax Rate 26.32% 31.59% 29.29% 25.29% 21.06% 21.65% 28.63% -
Total Cost 93,364 93,010 84,740 86,292 87,296 62,548 64,260 6.42%
-
Net Worth 111,887 107,142 95,336 91,262 88,410 85,558 81,484 5.42%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 2,444 - - - -
Div Payout % - - - 31.41% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 111,887 107,142 95,336 91,262 88,410 85,558 81,484 5.42%
NOSH 83,498 82,828 81,484 40,742 40,742 40,742 40,742 12.69%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.11% 8.86% 7.93% 8.05% 4.64% 5.63% 1.61% -
ROE 8.37% 8.43% 7.62% 8.53% 4.88% 4.54% 1.13% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 123.03 122.87 112.95 230.35 224.68 162.69 160.31 -4.31%
EPS 11.20 10.92 8.92 19.10 10.58 9.54 2.26 30.55%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.34 1.29 1.17 2.24 2.17 2.10 2.00 -6.45%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 121.42 120.62 108.78 110.93 108.20 78.34 77.20 7.83%
EPS 11.06 10.68 8.59 9.20 5.09 4.59 1.09 47.11%
DPS 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
NAPS 1.3225 1.2664 1.1268 1.0787 1.045 1.0113 0.9631 5.42%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.19 1.10 1.02 1.10 1.20 1.00 1.26 -
P/RPS 0.97 0.90 0.90 0.48 0.53 0.61 0.79 3.47%
P/EPS 10.62 10.12 11.44 5.76 11.34 10.48 55.68 -24.12%
EY 9.42 9.89 8.74 17.36 8.82 9.54 1.80 31.74%
DY 0.00 0.00 0.00 5.45 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.87 0.49 0.55 0.48 0.63 5.92%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 26/02/21 26/02/20 26/02/19 27/02/18 -
Price 1.25 1.15 1.03 1.33 1.20 0.96 1.18 -
P/RPS 1.02 0.94 0.91 0.58 0.53 0.59 0.74 5.49%
P/EPS 11.15 10.58 11.55 6.96 11.34 10.06 52.14 -22.66%
EY 8.97 9.46 8.66 14.36 8.82 9.94 1.92 29.27%
DY 0.00 0.00 0.00 4.51 0.00 0.00 0.00 -
P/NAPS 0.93 0.89 0.88 0.59 0.55 0.46 0.59 7.87%

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