[TGL] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -9.97%
YoY- -6.15%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 16,814 26,484 33,196 39,226 42,582 43,274 45,387 -15.24%
PBT 493 3,728 8,155 9,845 10,536 11,026 11,529 -40.83%
Tax -135 -1,016 -2,070 -2,507 -2,654 -2,826 -2,985 -40.28%
NP 358 2,712 6,085 7,338 7,882 8,200 8,544 -41.03%
-
NP to SH 331 2,808 6,044 7,306 7,785 8,152 8,594 -41.85%
-
Tax Rate 27.38% 27.25% 25.38% 25.46% 25.19% 25.63% 25.89% -
Total Cost 16,456 23,772 27,111 31,888 34,700 35,074 36,843 -12.55%
-
Net Worth 81,484 81,484 83,113 79,446 74,957 71,701 67,900 3.08%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 81,484 81,484 83,113 79,446 74,957 71,701 67,900 3.08%
NOSH 40,742 40,742 40,742 40,742 40,737 40,739 40,177 0.23%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.13% 10.24% 18.33% 18.71% 18.51% 18.95% 18.82% -
ROE 0.41% 3.45% 7.27% 9.20% 10.39% 11.37% 12.66% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 41.27 65.00 81.48 96.28 104.53 106.22 112.97 -15.43%
EPS 0.81 6.89 14.83 17.93 19.11 20.01 21.39 -42.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.04 1.95 1.84 1.76 1.69 2.84%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.87 31.30 39.24 46.36 50.33 51.15 53.65 -15.24%
EPS 0.39 3.32 7.14 8.64 9.20 9.64 10.16 -41.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9631 0.9631 0.9824 0.939 0.886 0.8475 0.8026 3.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.43 1.25 1.65 1.55 1.51 1.42 1.51 -
P/RPS 3.47 1.92 2.03 1.61 1.44 1.34 1.34 17.16%
P/EPS 176.02 18.14 11.12 8.64 7.90 7.10 7.06 70.83%
EY 0.57 5.51 8.99 11.57 12.66 14.09 14.17 -41.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.81 0.79 0.82 0.81 0.89 -3.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 26/11/14 25/11/13 27/11/12 29/11/11 25/11/10 -
Price 1.48 1.55 1.62 1.60 1.57 1.66 1.73 -
P/RPS 3.59 2.38 1.99 1.66 1.50 1.56 1.53 15.25%
P/EPS 182.17 22.49 10.92 8.92 8.22 8.30 8.09 67.96%
EY 0.55 4.45 9.16 11.21 12.17 12.05 12.36 -40.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.79 0.82 0.85 0.94 1.02 -5.20%

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