[TGL] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 9.37%
YoY- -36.56%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 33,141 32,656 38,042 45,898 53,418 62,639 66,701 -10.99%
PBT 2,383 737 1,128 4,082 6,533 11,044 11,725 -23.31%
Tax -516 -211 -335 -1,136 -1,688 -2,880 -3,057 -25.64%
NP 1,867 526 793 2,946 4,845 8,164 8,668 -22.56%
-
NP to SH 1,943 461 753 3,071 4,841 8,074 8,600 -21.94%
-
Tax Rate 21.65% 28.63% 29.70% 27.83% 25.84% 26.08% 26.07% -
Total Cost 31,274 32,130 37,249 42,952 48,573 54,475 58,033 -9.78%
-
Net Worth 85,558 81,484 79,039 79,039 80,261 77,409 72,928 2.69%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 85,558 81,484 79,039 79,039 80,261 77,409 72,928 2.69%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.63% 1.61% 2.08% 6.42% 9.07% 13.03% 13.00% -
ROE 2.27% 0.57% 0.95% 3.89% 6.03% 10.43% 11.79% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 81.34 80.15 93.37 112.66 131.11 153.75 163.72 -10.99%
EPS 4.77 1.13 1.85 7.54 11.88 19.82 21.11 -21.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.00 1.94 1.94 1.97 1.90 1.79 2.69%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 39.05 38.48 44.83 54.08 62.94 73.81 78.60 -11.00%
EPS 2.29 0.54 0.89 3.62 5.70 9.51 10.13 -21.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0082 0.9601 0.9313 0.9313 0.9457 0.9121 0.8593 2.69%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.00 1.26 1.45 1.40 1.50 1.55 1.41 -
P/RPS 1.23 1.57 1.55 1.24 1.14 1.01 0.86 6.14%
P/EPS 20.97 111.36 78.45 18.57 12.62 7.82 6.68 20.99%
EY 4.77 0.90 1.27 5.38 7.92 12.79 14.97 -17.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.75 0.72 0.76 0.82 0.79 -7.96%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 25/02/16 27/02/15 27/02/14 27/02/13 -
Price 0.96 1.18 1.38 1.50 1.40 1.50 1.35 -
P/RPS 1.18 1.47 1.48 1.33 1.07 0.98 0.82 6.25%
P/EPS 20.13 104.29 74.67 19.90 11.78 7.57 6.40 21.03%
EY 4.97 0.96 1.34 5.03 8.49 13.21 15.64 -17.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.71 0.77 0.71 0.79 0.75 -7.82%

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