[TGL] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -29.78%
YoY- 7.34%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 116,029 113,925 116,752 110,432 111,440 111,686 93,520 3.65%
PBT 15,794 14,960 16,589 16,705 15,801 16,421 16,277 -0.50%
Tax -4,125 -3,910 -4,330 -4,257 -4,193 -4,376 -3,602 2.28%
NP 11,669 11,049 12,258 12,448 11,608 12,045 12,674 -1.36%
-
NP to SH 11,568 10,944 12,220 12,426 11,577 11,996 12,654 -1.48%
-
Tax Rate 26.12% 26.14% 26.10% 25.48% 26.54% 26.65% 22.13% -
Total Cost 104,360 102,876 104,493 97,984 99,832 99,641 80,845 4.34%
-
Net Worth 72,928 67,631 64,365 59,352 43,820 35,904 28,018 17.26%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 72,928 67,631 64,365 59,352 43,820 35,904 28,018 17.26%
NOSH 40,742 40,742 40,481 40,103 35,918 20,754 20,754 11.88%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.06% 9.70% 10.50% 11.27% 10.42% 10.78% 13.55% -
ROE 15.86% 16.18% 18.99% 20.94% 26.42% 33.41% 45.17% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 284.79 279.63 288.41 275.37 310.26 538.14 450.60 -7.35%
EPS 28.39 26.87 30.19 30.99 34.87 57.80 60.97 -11.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.66 1.59 1.48 1.22 1.73 1.35 4.80%
Adjusted Per Share Value based on latest NOSH - 40,175
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 137.14 134.66 138.00 130.53 131.72 132.01 110.54 3.65%
EPS 13.67 12.94 14.44 14.69 13.68 14.18 14.96 -1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.862 0.7994 0.7608 0.7015 0.5179 0.4244 0.3312 17.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.37 1.45 1.39 1.10 0.50 0.01 0.01 -
P/RPS 0.48 0.52 0.48 0.40 0.16 0.00 0.00 -
P/EPS 4.83 5.40 4.60 3.55 1.55 0.02 0.02 149.33%
EY 20.73 18.53 21.72 28.17 64.46 5,780.00 6,097.33 -61.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.87 0.87 0.74 0.41 0.01 0.01 106.12%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 23/05/12 26/05/11 26/05/10 19/05/09 21/05/08 16/05/07 -
Price 1.45 1.46 1.40 1.07 0.60 0.01 0.64 -
P/RPS 0.51 0.52 0.49 0.39 0.19 0.00 0.14 24.01%
P/EPS 5.11 5.44 4.64 3.45 1.86 0.02 1.05 30.14%
EY 19.58 18.40 21.56 28.96 53.72 5,780.00 95.27 -23.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.88 0.72 0.49 0.01 0.47 9.48%

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