[TGL] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 6.85%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 66,701 67,522 68,277 63,372 67,062 65,002 54,754 3.34%
PBT 11,725 11,682 12,576 11,975 14,149 12,559 11,602 0.17%
Tax -3,057 -3,070 -3,157 -3,090 -3,749 -3,304 -2,695 2.12%
NP 8,668 8,612 9,419 8,885 10,400 9,255 8,907 -0.45%
-
NP to SH 8,600 8,486 9,404 8,849 10,377 9,082 8,873 -0.51%
-
Tax Rate 26.07% 26.28% 25.10% 25.80% 26.50% 26.31% 23.23% -
Total Cost 58,033 58,910 58,858 54,487 56,662 55,747 45,847 4.00%
-
Net Worth 72,928 67,631 64,980 58,538 71,846 35,904 27,390 17.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 6,054 - - - - -
Div Payout % - - 64.38% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 72,928 67,631 64,980 58,538 71,846 35,904 27,390 17.71%
NOSH 40,742 40,742 40,360 40,095 35,923 20,754 20,750 11.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.00% 12.75% 13.80% 14.02% 15.51% 14.24% 16.27% -
ROE 11.79% 12.55% 14.47% 15.12% 14.44% 25.29% 32.39% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 163.72 165.73 169.17 158.05 186.68 313.20 263.87 -7.64%
EPS 21.11 20.83 23.30 22.07 31.25 43.76 42.76 -11.08%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.66 1.61 1.46 2.00 1.73 1.32 5.20%
Adjusted Per Share Value based on latest NOSH - 40,212
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 78.84 79.81 80.70 74.90 79.26 76.83 64.72 3.34%
EPS 10.16 10.03 11.12 10.46 12.27 10.73 10.49 -0.53%
DPS 0.00 0.00 7.16 0.00 0.00 0.00 0.00 -
NAPS 0.862 0.7994 0.768 0.6919 0.8492 0.4244 0.3237 17.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.41 1.48 1.48 1.18 0.64 0.01 0.01 -
P/RPS 0.86 0.89 0.87 0.75 0.34 0.00 0.00 -
P/EPS 6.68 7.11 6.35 5.35 2.22 0.02 0.02 163.17%
EY 14.97 14.07 15.74 18.70 45.14 4,376.00 4,276.00 -60.99%
DY 0.00 0.00 10.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.92 0.81 0.32 0.01 0.01 107.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 23/02/11 23/02/10 27/02/09 28/02/08 27/02/07 -
Price 1.35 1.50 1.39 1.09 0.50 0.01 0.64 -
P/RPS 0.82 0.91 0.82 0.69 0.27 0.00 0.24 22.70%
P/EPS 6.40 7.20 5.97 4.94 1.73 0.02 1.50 27.32%
EY 15.64 13.89 16.76 20.25 57.77 4,376.00 66.81 -21.47%
DY 0.00 0.00 10.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.86 0.75 0.25 0.01 0.48 7.71%

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