[TGL] YoY Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -80.01%
YoY- 34.52%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 20,694 20,643 20,366 8,588 24,006 16,394 12,073 9.38%
PBT 799 3,056 2,701 309 3,399 843 791 0.16%
Tax -156 -780 -1,005 -132 -877 -105 -118 4.75%
NP 643 2,276 1,696 177 2,522 738 673 -0.75%
-
NP to SH 643 2,276 1,692 178 2,517 745 719 -1.84%
-
Tax Rate 19.52% 25.52% 37.21% 42.72% 25.80% 12.46% 14.92% -
Total Cost 20,051 18,367 18,670 8,411 21,484 15,656 11,400 9.85%
-
Net Worth 120,139 116,897 110,196 93,706 90,854 90,447 86,373 5.64%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - 1,222 - - -
Div Payout % - - - - 48.56% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 120,139 116,897 110,196 93,706 90,854 90,447 86,373 5.64%
NOSH 84,605 83,498 82,236 81,484 40,742 40,742 40,742 12.93%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.11% 11.03% 8.33% 2.06% 10.51% 4.50% 5.57% -
ROE 0.54% 1.95% 1.54% 0.19% 2.77% 0.82% 0.83% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 24.46 24.72 24.77 10.54 58.92 40.24 29.63 -3.14%
EPS 0.76 2.73 2.06 0.22 6.18 1.83 1.76 -13.04%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.42 1.40 1.34 1.15 2.23 2.22 2.12 -6.45%
Adjusted Per Share Value based on latest NOSH - 83,498
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 24.46 24.40 24.07 10.15 28.37 19.38 14.27 9.38%
EPS 0.76 2.69 2.00 0.21 2.97 0.88 0.85 -1.84%
DPS 0.00 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 1.42 1.3817 1.3025 1.1076 1.0739 1.069 1.0209 5.64%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.19 1.24 1.09 1.12 0.98 1.15 0.91 -
P/RPS 4.87 5.02 4.40 10.63 1.66 2.86 3.07 7.98%
P/EPS 156.58 45.49 52.98 512.71 15.86 62.89 51.56 20.31%
EY 0.64 2.20 1.89 0.20 6.30 1.59 1.94 -16.86%
DY 0.00 0.00 0.00 0.00 3.06 0.00 0.00 -
P/NAPS 0.84 0.89 0.81 0.97 0.44 0.52 0.43 11.79%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 24/11/23 25/11/22 29/11/21 26/11/20 27/11/19 28/11/18 -
Price 1.29 1.42 1.27 1.10 1.05 1.48 1.10 -
P/RPS 5.27 5.74 5.13 10.44 1.78 3.68 3.71 6.01%
P/EPS 169.74 52.09 61.73 503.55 17.00 80.94 62.33 18.15%
EY 0.59 1.92 1.62 0.20 5.88 1.24 1.60 -15.30%
DY 0.00 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.91 1.01 0.95 0.96 0.47 0.67 0.52 9.76%

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