[TGL] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 1941.57%
YoY- -6.6%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 51,362 51,025 46,017 46,925 45,770 33,141 32,656 7.83%
PBT 6,352 6,607 5,158 5,058 2,688 2,383 737 43.16%
Tax -1,672 -2,087 -1,511 -1,279 -566 -516 -211 41.17%
NP 4,680 4,520 3,647 3,779 2,122 1,867 526 43.92%
-
NP to SH 4,680 4,516 3,634 3,891 2,155 1,943 461 47.12%
-
Tax Rate 26.32% 31.59% 29.29% 25.29% 21.06% 21.65% 28.63% -
Total Cost 46,682 46,505 42,370 43,146 43,648 31,274 32,130 6.42%
-
Net Worth 111,887 107,142 95,336 91,262 88,410 85,558 81,484 5.42%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 1,222 - - - -
Div Payout % - - - 31.41% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 111,887 107,142 95,336 91,262 88,410 85,558 81,484 5.42%
NOSH 83,498 82,828 81,484 40,742 40,742 40,742 40,742 12.69%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.11% 8.86% 7.93% 8.05% 4.64% 5.63% 1.61% -
ROE 4.18% 4.21% 3.81% 4.26% 2.44% 2.27% 0.57% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 61.51 61.43 56.47 115.18 112.34 81.34 80.15 -4.31%
EPS 5.60 5.46 4.46 9.55 5.29 4.77 1.13 30.55%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.34 1.29 1.17 2.24 2.17 2.10 2.00 -6.45%
Adjusted Per Share Value based on latest NOSH - 81,484
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 60.52 60.12 54.22 55.29 53.93 39.05 38.48 7.83%
EPS 5.51 5.32 4.28 4.58 2.54 2.29 0.54 47.24%
DPS 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 1.3184 1.2625 1.1234 1.0754 1.0418 1.0082 0.9601 5.42%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.19 1.10 1.02 1.10 1.20 1.00 1.26 -
P/RPS 1.93 1.79 1.81 0.96 1.07 1.23 1.57 3.49%
P/EPS 21.23 20.23 22.87 11.52 22.69 20.97 111.36 -24.12%
EY 4.71 4.94 4.37 8.68 4.41 4.77 0.90 31.74%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.87 0.49 0.55 0.48 0.63 5.92%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 26/02/21 26/02/20 26/02/19 27/02/18 -
Price 1.25 1.15 1.03 1.33 1.20 0.96 1.18 -
P/RPS 2.03 1.87 1.82 1.15 1.07 1.18 1.47 5.52%
P/EPS 22.30 21.15 23.10 13.93 22.69 20.13 104.29 -22.66%
EY 4.48 4.73 4.33 7.18 4.41 4.97 0.96 29.25%
DY 0.00 0.00 0.00 2.26 0.00 0.00 0.00 -
P/NAPS 0.93 0.89 0.88 0.59 0.55 0.46 0.59 7.87%

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