[TGL] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 22.73%
YoY- -17.8%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 42,582 43,274 45,387 41,976 46,710 36,135 24,374 9.73%
PBT 10,536 11,026 11,529 11,073 13,465 7,021 4,009 17.45%
Tax -2,654 -2,826 -2,985 -2,778 -3,369 -1,825 -877 20.24%
NP 7,882 8,200 8,544 8,295 10,096 5,196 3,132 16.61%
-
NP to SH 7,785 8,152 8,594 8,282 10,075 5,195 3,091 16.62%
-
Tax Rate 25.19% 25.63% 25.89% 25.09% 25.02% 25.99% 21.88% -
Total Cost 34,700 35,074 36,843 33,681 36,614 30,939 21,242 8.51%
-
Net Worth 74,957 71,701 67,900 60,932 41,504 32,170 21,589 23.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 74,957 71,701 67,900 60,932 41,504 32,170 21,589 23.03%
NOSH 40,737 40,739 40,177 40,087 20,752 20,755 20,758 11.88%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.51% 18.95% 18.82% 19.76% 21.61% 14.38% 12.85% -
ROE 10.39% 11.37% 12.66% 13.59% 24.27% 16.15% 14.32% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 104.53 106.22 112.97 104.71 225.08 174.10 117.41 -1.91%
EPS 19.11 20.01 21.39 20.66 30.34 25.03 14.89 4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.76 1.69 1.52 2.00 1.55 1.04 9.96%
Adjusted Per Share Value based on latest NOSH - 40,087
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 50.33 51.15 53.65 49.61 55.21 42.71 28.81 9.73%
EPS 9.20 9.64 10.16 9.79 11.91 6.14 3.65 16.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.886 0.8475 0.8026 0.7202 0.4906 0.3802 0.2552 23.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.51 1.42 1.51 0.93 0.64 0.01 0.02 -
P/RPS 1.44 1.34 1.34 0.89 0.28 0.01 0.02 103.83%
P/EPS 7.90 7.10 7.06 4.50 1.32 0.04 0.13 98.15%
EY 12.66 14.09 14.17 22.22 75.86 2,503.00 744.50 -49.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.89 0.61 0.32 0.01 0.02 85.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 25/11/10 24/11/09 25/11/08 28/11/07 29/11/06 -
Price 1.57 1.66 1.73 1.15 0.64 0.01 0.01 -
P/RPS 1.50 1.56 1.53 1.10 0.28 0.01 0.01 130.33%
P/EPS 8.22 8.30 8.09 5.57 1.32 0.04 0.07 121.12%
EY 12.17 12.05 12.36 17.97 75.86 2,503.00 1,489.00 -55.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 1.02 0.76 0.32 0.01 0.01 109.54%

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