[TGL] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -22.28%
YoY- -30.07%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 106,611 109,312 102,756 101,187 100,440 85,665 74,385 6.17%
PBT 10,754 12,013 12,416 8,877 12,703 11,216 1,354 41.20%
Tax -2,938 -3,133 -3,286 -2,227 -2,964 -2,428 -569 31.43%
NP 7,816 8,880 9,130 6,650 9,739 8,788 785 46.62%
-
NP to SH 7,784 8,788 9,133 6,748 9,650 8,902 732 48.23%
-
Tax Rate 27.32% 26.08% 26.47% 25.09% 23.33% 21.65% 42.02% -
Total Cost 98,795 100,432 93,626 94,537 90,701 76,877 73,600 5.02%
-
Net Worth 67,224 63,644 59,364 47,425 42,128 27,598 18,677 23.77%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,074 6,080 6,016 3,592 - - - -
Div Payout % 52.34% 69.19% 65.88% 53.24% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 67,224 63,644 59,364 47,425 42,128 27,598 18,677 23.77%
NOSH 40,742 40,537 40,111 35,928 20,753 20,750 20,753 11.88%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.33% 8.12% 8.89% 6.57% 9.70% 10.26% 1.06% -
ROE 11.58% 13.81% 15.38% 14.23% 22.91% 32.26% 3.92% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 261.67 269.65 256.18 281.63 483.98 412.83 358.43 -5.10%
EPS 19.11 21.79 22.77 17.86 29.06 42.90 3.53 32.47%
DPS 10.00 15.00 15.00 10.00 0.00 0.00 0.00 -
NAPS 1.65 1.57 1.48 1.32 2.03 1.33 0.90 10.61%
Adjusted Per Share Value based on latest NOSH - 35,910
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 125.62 128.80 121.08 119.23 118.35 100.94 87.65 6.17%
EPS 9.17 10.36 10.76 7.95 11.37 10.49 0.86 48.30%
DPS 4.80 7.16 7.09 4.23 0.00 0.00 0.00 -
NAPS 0.7921 0.7499 0.6995 0.5588 0.4964 0.3252 0.2201 23.76%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.50 1.50 1.15 0.58 0.01 0.01 0.01 -
P/RPS 0.57 0.56 0.45 0.21 0.00 0.00 0.00 -
P/EPS 7.85 6.92 5.05 3.09 0.02 0.02 0.28 74.20%
EY 12.74 14.45 19.80 32.38 4,649.90 4,290.00 352.72 -42.47%
DY 6.67 10.00 13.04 17.24 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 0.78 0.44 0.00 0.01 0.01 111.93%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 29/08/11 23/08/10 27/08/09 26/08/08 29/08/07 29/08/06 -
Price 1.60 1.42 1.50 0.98 0.64 0.01 0.01 -
P/RPS 0.61 0.53 0.59 0.35 0.13 0.00 0.00 -
P/EPS 8.37 6.55 6.59 5.22 1.38 0.02 0.28 76.07%
EY 11.94 15.27 15.18 19.17 72.65 4,290.00 352.72 -43.09%
DY 6.25 10.56 10.00 10.20 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 1.01 0.74 0.32 0.01 0.01 114.20%

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