[TGL] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -32.74%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 85,526 98,500 107,229 116,029 113,925 116,752 110,432 -4.16%
PBT 5,674 8,956 14,490 15,794 14,960 16,589 16,705 -16.45%
Tax -1,561 -2,385 -3,682 -4,125 -3,910 -4,330 -4,257 -15.38%
NP 4,113 6,570 10,808 11,669 11,049 12,258 12,448 -16.83%
-
NP to SH 4,264 6,593 10,680 11,568 10,944 12,220 12,426 -16.31%
-
Tax Rate 27.51% 26.63% 25.41% 26.12% 26.14% 26.10% 25.48% -
Total Cost 81,413 91,929 96,421 104,360 102,876 104,493 97,984 -3.03%
-
Net Worth 78,632 79,446 77,409 72,928 67,631 64,365 59,352 4.79%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 78,632 79,446 77,409 72,928 67,631 64,365 59,352 4.79%
NOSH 40,742 40,742 40,742 40,742 40,742 40,481 40,103 0.26%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.81% 6.67% 10.08% 10.06% 9.70% 10.50% 11.27% -
ROE 5.42% 8.30% 13.80% 15.86% 16.18% 18.99% 20.94% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 209.92 241.77 263.19 284.79 279.63 288.41 275.37 -4.41%
EPS 10.47 16.19 26.21 28.39 26.87 30.19 30.99 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.95 1.90 1.79 1.66 1.59 1.48 4.51%
Adjusted Per Share Value based on latest NOSH - 40,742
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 100.78 116.06 126.35 136.72 134.24 137.57 130.12 -4.16%
EPS 5.02 7.77 12.58 13.63 12.90 14.40 14.64 -16.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9265 0.9361 0.9121 0.8593 0.7969 0.7584 0.6994 4.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.31 1.31 1.46 1.37 1.45 1.39 1.10 -
P/RPS 0.62 0.54 0.55 0.48 0.52 0.48 0.40 7.57%
P/EPS 12.52 8.09 5.57 4.83 5.40 4.60 3.55 23.35%
EY 7.99 12.35 17.95 20.73 18.53 21.72 28.17 -18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.77 0.77 0.87 0.87 0.74 -1.39%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 28/05/14 28/05/13 23/05/12 26/05/11 26/05/10 -
Price 1.27 1.52 1.53 1.45 1.46 1.40 1.07 -
P/RPS 0.60 0.63 0.58 0.51 0.52 0.49 0.39 7.43%
P/EPS 12.13 9.39 5.84 5.11 5.44 4.64 3.45 23.28%
EY 8.24 10.65 17.13 19.58 18.40 21.56 28.96 -18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.81 0.81 0.88 0.88 0.72 -1.43%

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