[TGL] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 5.32%
YoY- 7.34%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 87,022 85,444 87,564 82,824 83,580 83,765 70,140 3.65%
PBT 11,846 11,220 12,442 12,529 11,851 12,316 12,208 -0.49%
Tax -3,094 -2,933 -3,248 -3,193 -3,145 -3,282 -2,702 2.28%
NP 8,752 8,287 9,194 9,336 8,706 9,034 9,506 -1.36%
-
NP to SH 8,676 8,208 9,165 9,320 8,683 8,997 9,491 -1.48%
-
Tax Rate 26.12% 26.14% 26.11% 25.48% 26.54% 26.65% 22.13% -
Total Cost 78,270 77,157 78,370 73,488 74,874 74,731 60,634 4.34%
-
Net Worth 72,928 67,631 64,365 59,352 43,820 35,904 28,018 17.26%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 72,928 67,631 64,365 59,352 43,820 35,904 28,018 17.26%
NOSH 40,742 40,742 40,481 40,103 35,918 20,754 20,754 11.88%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.06% 9.70% 10.50% 11.27% 10.42% 10.78% 13.55% -
ROE 11.90% 12.14% 14.24% 15.70% 19.81% 25.06% 33.87% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 213.59 209.72 216.31 206.53 232.69 403.60 337.95 -7.35%
EPS 21.29 20.15 22.64 23.24 26.15 43.35 45.73 -11.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.66 1.59 1.48 1.22 1.73 1.35 4.80%
Adjusted Per Share Value based on latest NOSH - 40,175
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 102.86 100.99 103.50 97.89 98.79 99.01 82.90 3.65%
EPS 10.25 9.70 10.83 11.02 10.26 10.63 11.22 -1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.862 0.7994 0.7608 0.7015 0.5179 0.4244 0.3312 17.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.37 1.45 1.39 1.10 0.50 0.01 0.01 -
P/RPS 0.64 0.69 0.64 0.53 0.21 0.00 0.00 -
P/EPS 6.43 7.20 6.14 4.73 2.07 0.02 0.02 161.50%
EY 15.54 13.89 16.29 21.13 48.35 4,335.00 4,573.00 -61.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.87 0.87 0.74 0.41 0.01 0.01 106.12%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 23/05/12 26/05/11 26/05/10 19/05/09 21/05/08 16/05/07 -
Price 1.45 1.46 1.40 1.07 0.60 0.01 0.64 -
P/RPS 0.68 0.70 0.65 0.52 0.26 0.00 0.19 23.65%
P/EPS 6.81 7.25 6.18 4.60 2.48 0.02 1.40 30.13%
EY 14.69 13.80 16.17 21.72 40.29 4,335.00 71.45 -23.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.88 0.72 0.49 0.01 0.47 9.48%

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