[TGL] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -36.67%
YoY- -53.54%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 12,073 12,737 16,814 26,484 33,196 39,226 42,582 -18.94%
PBT 791 -627 493 3,728 8,155 9,845 10,536 -35.03%
Tax -118 153 -135 -1,016 -2,070 -2,507 -2,654 -40.46%
NP 673 -474 358 2,712 6,085 7,338 7,882 -33.62%
-
NP to SH 719 -508 331 2,808 6,044 7,306 7,785 -32.75%
-
Tax Rate 14.92% - 27.38% 27.25% 25.38% 25.46% 25.19% -
Total Cost 11,400 13,211 16,456 23,772 27,111 31,888 34,700 -16.92%
-
Net Worth 86,373 82,298 81,484 81,484 83,113 79,446 74,957 2.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 86,373 82,298 81,484 81,484 83,113 79,446 74,957 2.38%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,737 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.57% -3.72% 2.13% 10.24% 18.33% 18.71% 18.51% -
ROE 0.83% -0.62% 0.41% 3.45% 7.27% 9.20% 10.39% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.63 31.26 41.27 65.00 81.48 96.28 104.53 -18.94%
EPS 1.76 -1.25 0.81 6.89 14.83 17.93 19.11 -32.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.02 2.00 2.00 2.04 1.95 1.84 2.38%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.27 15.05 19.87 31.30 39.24 46.36 50.33 -18.93%
EPS 0.85 -0.60 0.39 3.32 7.14 8.64 9.20 -32.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0209 0.9727 0.9631 0.9631 0.9824 0.939 0.886 2.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.91 1.38 1.43 1.25 1.65 1.55 1.51 -
P/RPS 3.07 4.41 3.47 1.92 2.03 1.61 1.44 13.44%
P/EPS 51.56 -110.68 176.02 18.14 11.12 8.64 7.90 36.68%
EY 1.94 -0.90 0.57 5.51 8.99 11.57 12.66 -26.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.68 0.72 0.63 0.81 0.79 0.82 -10.19%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 27/11/17 28/11/16 26/11/15 26/11/14 25/11/13 27/11/12 -
Price 1.10 1.37 1.48 1.55 1.62 1.60 1.57 -
P/RPS 3.71 4.38 3.59 2.38 1.99 1.66 1.50 16.28%
P/EPS 62.33 -109.88 182.17 22.49 10.92 8.92 8.22 40.14%
EY 1.60 -0.91 0.55 4.45 9.16 11.21 12.17 -28.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.74 0.78 0.79 0.82 0.85 -7.86%

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