[TGL] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -89.53%
YoY- 144.01%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 19,414 20,222 23,413 24,119 24,248 22,890 21,396 -1.60%
PBT 354 -1,622 1,199 1,189 656 1,047 902 -14.42%
Tax -120 382 -373 -343 -244 -172 -312 -14.71%
NP 234 -1,240 826 846 412 875 590 -14.27%
-
NP to SH 263 -1,203 768 815 334 810 567 -12.01%
-
Tax Rate 33.90% - 31.11% 28.85% 37.20% 16.43% 34.59% -
Total Cost 19,180 21,462 22,587 23,273 23,836 22,015 20,806 -1.34%
-
Net Worth 79,039 80,261 77,409 72,928 67,631 64,880 58,710 5.07%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 79,039 80,261 77,409 72,928 67,631 64,880 58,710 5.07%
NOSH 40,742 40,742 40,742 40,742 40,742 40,298 40,212 0.21%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.21% -6.13% 3.53% 3.51% 1.70% 3.82% 2.76% -
ROE 0.33% -1.50% 0.99% 1.12% 0.49% 1.25% 0.97% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.65 49.63 57.47 59.20 59.52 56.80 53.21 -1.82%
EPS 0.65 -2.95 1.89 2.00 0.82 2.01 1.41 -12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.97 1.90 1.79 1.66 1.61 1.46 4.84%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.88 23.83 27.59 28.42 28.57 26.97 25.21 -1.60%
EPS 0.31 -1.42 0.90 0.96 0.39 0.95 0.67 -12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9313 0.9457 0.9121 0.8593 0.7969 0.7645 0.6918 5.07%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.40 1.50 1.55 1.41 1.48 1.48 1.18 -
P/RPS 2.94 3.02 2.70 2.38 2.49 2.61 2.22 4.79%
P/EPS 216.88 -50.80 82.23 70.49 180.53 73.63 83.69 17.19%
EY 0.46 -1.97 1.22 1.42 0.55 1.36 1.19 -14.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.82 0.79 0.89 0.92 0.81 -1.94%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 27/02/13 28/02/12 23/02/11 23/02/10 -
Price 1.50 1.40 1.50 1.35 1.50 1.39 1.09 -
P/RPS 3.15 2.82 2.61 2.28 2.52 2.45 2.05 7.41%
P/EPS 232.37 -47.41 79.57 67.49 182.97 69.15 77.30 20.12%
EY 0.43 -2.11 1.26 1.48 0.55 1.45 1.29 -16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.71 0.79 0.75 0.90 0.86 0.75 0.43%

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