[TGL] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 10.47%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 45,898 53,418 62,639 66,701 67,522 68,277 63,372 -5.23%
PBT 4,082 6,533 11,044 11,725 11,682 12,576 11,975 -16.41%
Tax -1,136 -1,688 -2,880 -3,057 -3,070 -3,157 -3,090 -15.35%
NP 2,946 4,845 8,164 8,668 8,612 9,419 8,885 -16.79%
-
NP to SH 3,071 4,841 8,074 8,600 8,486 9,404 8,849 -16.16%
-
Tax Rate 27.83% 25.84% 26.08% 26.07% 26.28% 25.10% 25.80% -
Total Cost 42,952 48,573 54,475 58,033 58,910 58,858 54,487 -3.88%
-
Net Worth 79,039 80,261 77,409 72,928 67,631 64,980 58,538 5.12%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 6,054 - -
Div Payout % - - - - - 64.38% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 79,039 80,261 77,409 72,928 67,631 64,980 58,538 5.12%
NOSH 40,742 40,742 40,742 40,742 40,742 40,360 40,095 0.26%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.42% 9.07% 13.03% 13.00% 12.75% 13.80% 14.02% -
ROE 3.89% 6.03% 10.43% 11.79% 12.55% 14.47% 15.12% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 112.66 131.11 153.75 163.72 165.73 169.17 158.05 -5.48%
EPS 7.54 11.88 19.82 21.11 20.83 23.30 22.07 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 1.94 1.97 1.90 1.79 1.66 1.61 1.46 4.84%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 54.08 62.94 73.81 78.60 79.56 80.45 74.67 -5.23%
EPS 3.62 5.70 9.51 10.13 10.00 11.08 10.43 -16.16%
DPS 0.00 0.00 0.00 0.00 0.00 7.13 0.00 -
NAPS 0.9313 0.9457 0.9121 0.8593 0.7969 0.7657 0.6898 5.12%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.40 1.50 1.55 1.41 1.48 1.48 1.18 -
P/RPS 1.24 1.14 1.01 0.86 0.89 0.87 0.75 8.73%
P/EPS 18.57 12.62 7.82 6.68 7.11 6.35 5.35 23.03%
EY 5.38 7.92 12.79 14.97 14.07 15.74 18.70 -18.74%
DY 0.00 0.00 0.00 0.00 0.00 10.14 0.00 -
P/NAPS 0.72 0.76 0.82 0.79 0.89 0.92 0.81 -1.94%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 27/02/13 28/02/12 23/02/11 23/02/10 -
Price 1.50 1.40 1.50 1.35 1.50 1.39 1.09 -
P/RPS 1.33 1.07 0.98 0.82 0.91 0.82 0.69 11.55%
P/EPS 19.90 11.78 7.57 6.40 7.20 5.97 4.94 26.12%
EY 5.03 8.49 13.21 15.64 13.89 16.76 20.25 -20.70%
DY 0.00 0.00 0.00 0.00 0.00 10.79 0.00 -
P/NAPS 0.77 0.71 0.79 0.75 0.90 0.86 0.75 0.43%

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