[TGL] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -838.16%
YoY- -32.31%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 36,164 27,733 24,521 23,026 21,167 21,748 19,932 10.42%
PBT 2,852 465 -54 -690 -466 -429 -113 -
Tax -577 -122 -210 90 -5 115 -93 35.51%
NP 2,275 343 -264 -600 -471 -314 -206 -
-
NP to SH 2,257 104 -212 -561 -424 -377 -187 -
-
Tax Rate 20.23% 26.24% - - - - - -
Total Cost 33,889 27,390 24,785 23,626 21,638 22,062 20,138 9.05%
-
Net Worth 81,076 79,039 77,002 72,113 67,224 63,907 41,428 11.82%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,055 3,055 3,055 4,074 4,074 6,067 6,214 -11.15%
Div Payout % 135.39% 2,938.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 81,076 79,039 77,002 72,113 67,224 63,907 41,428 11.82%
NOSH 40,742 40,742 40,742 40,742 40,742 40,447 41,428 -0.27%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.29% 1.24% -1.08% -2.61% -2.23% -1.44% -1.03% -
ROE 2.78% 0.13% -0.28% -0.78% -0.63% -0.59% -0.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 88.76 68.07 60.19 56.52 51.95 53.77 48.11 10.73%
EPS 5.54 0.26 -0.52 -1.38 -1.04 -0.93 -0.47 -
DPS 7.50 7.50 7.50 10.00 10.00 15.00 15.00 -10.90%
NAPS 1.99 1.94 1.89 1.77 1.65 1.58 1.00 12.14%
Adjusted Per Share Value based on latest NOSH - 40,742
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 42.74 32.78 28.98 27.22 25.02 25.71 23.56 10.42%
EPS 2.67 0.12 -0.25 -0.66 -0.50 -0.45 -0.22 -
DPS 3.61 3.61 3.61 4.82 4.82 7.17 7.35 -11.16%
NAPS 0.9583 0.9342 0.9101 0.8524 0.7946 0.7554 0.4897 11.82%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.30 1.38 1.54 1.50 1.50 1.50 1.15 -
P/RPS 1.46 2.03 2.56 2.65 2.89 2.79 2.39 -7.87%
P/EPS 23.47 540.62 -295.96 -108.94 -144.13 -160.93 -254.77 -
EY 4.26 0.18 -0.34 -0.92 -0.69 -0.62 -0.39 -
DY 5.77 5.43 4.87 6.67 6.67 10.00 13.04 -12.69%
P/NAPS 0.65 0.71 0.81 0.85 0.91 0.95 1.15 -9.06%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 28/08/14 28/08/13 29/08/12 29/08/11 23/08/10 -
Price 1.32 1.25 1.73 1.38 1.60 1.42 1.50 -
P/RPS 1.49 1.84 2.87 2.44 3.08 2.64 3.12 -11.57%
P/EPS 23.83 489.69 -332.47 -100.22 -153.74 -152.35 -332.31 -
EY 4.20 0.20 -0.30 -1.00 -0.65 -0.66 -0.30 -
DY 5.68 6.00 4.34 7.25 6.25 10.56 10.00 -8.98%
P/NAPS 0.66 0.64 0.92 0.78 0.97 0.90 1.50 -12.77%

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