[TGL] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -93.15%
YoY- 80.57%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 24,119 24,248 22,890 21,396 20,352 28,867 30,380 -3.76%
PBT 1,189 656 1,047 902 696 5,538 7,593 -26.56%
Tax -343 -244 -172 -312 -380 -1,479 -1,818 -24.24%
NP 846 412 875 590 316 4,059 5,775 -27.37%
-
NP to SH 815 334 810 567 314 3,887 5,782 -27.83%
-
Tax Rate 28.85% 37.20% 16.43% 34.59% 54.60% 26.71% 23.94% -
Total Cost 23,273 23,836 22,015 20,806 20,036 24,808 24,605 -0.92%
-
Net Worth 72,928 67,631 64,880 58,710 71,910 35,902 27,385 17.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 72,928 67,631 64,880 58,710 71,910 35,902 27,385 17.71%
NOSH 40,742 40,742 40,298 40,212 35,955 20,752 20,746 11.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.51% 1.70% 3.82% 2.76% 1.55% 14.06% 19.01% -
ROE 1.12% 0.49% 1.25% 0.97% 0.44% 10.83% 21.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 59.20 59.52 56.80 53.21 56.60 139.10 146.44 -13.99%
EPS 2.00 0.82 2.01 1.41 0.95 18.73 27.87 -35.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.66 1.61 1.46 2.00 1.73 1.32 5.20%
Adjusted Per Share Value based on latest NOSH - 40,212
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.42 28.57 26.97 25.21 23.98 34.01 35.80 -3.77%
EPS 0.96 0.39 0.95 0.67 0.37 4.58 6.81 -27.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8593 0.7969 0.7645 0.6918 0.8473 0.423 0.3227 17.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.41 1.48 1.48 1.18 0.64 0.01 0.01 -
P/RPS 2.38 2.49 2.61 2.22 1.13 0.01 0.01 148.73%
P/EPS 70.49 180.53 73.63 83.69 73.28 0.05 0.04 247.15%
EY 1.42 0.55 1.36 1.19 1.36 1,873.00 2,787.00 -71.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.92 0.81 0.32 0.01 0.01 107.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 23/02/11 23/02/10 27/02/09 28/02/08 27/02/07 -
Price 1.35 1.50 1.39 1.09 0.50 0.01 0.64 -
P/RPS 2.28 2.52 2.45 2.05 0.88 0.01 0.44 31.51%
P/EPS 67.49 182.97 69.15 77.30 57.25 0.05 2.30 75.53%
EY 1.48 0.55 1.45 1.29 1.75 1,873.00 43.55 -43.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.86 0.75 0.25 0.01 0.48 7.71%

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