[TGL] YoY Quarter Result on 31-Dec-2015 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -90.63%
YoY- 121.86%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 21,068 19,919 21,228 19,414 20,222 23,413 24,119 -2.22%
PBT 1,592 1,364 635 354 -1,622 1,199 1,189 4.98%
Tax -398 -364 -200 -120 382 -373 -343 2.50%
NP 1,194 1,000 435 234 -1,240 826 846 5.90%
-
NP to SH 1,224 969 422 263 -1,203 768 815 7.00%
-
Tax Rate 25.00% 26.69% 31.50% 33.90% - 31.11% 28.85% -
Total Cost 19,874 18,919 20,793 19,180 21,462 22,587 23,273 -2.59%
-
Net Worth 85,558 81,484 79,039 79,039 80,261 77,409 72,928 2.69%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 85,558 81,484 79,039 79,039 80,261 77,409 72,928 2.69%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.67% 5.02% 2.05% 1.21% -6.13% 3.53% 3.51% -
ROE 1.43% 1.19% 0.53% 0.33% -1.50% 0.99% 1.12% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 51.71 48.89 52.10 47.65 49.63 57.47 59.20 -2.22%
EPS 3.00 2.38 1.04 0.65 -2.95 1.89 2.00 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.00 1.94 1.94 1.97 1.90 1.79 2.69%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.90 23.54 25.09 22.95 23.90 27.67 28.51 -2.23%
EPS 1.45 1.15 0.50 0.31 -1.42 0.91 0.96 7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0113 0.9631 0.9342 0.9342 0.9487 0.915 0.862 2.69%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.00 1.26 1.45 1.40 1.50 1.55 1.41 -
P/RPS 1.93 2.58 2.78 2.94 3.02 2.70 2.38 -3.43%
P/EPS 33.29 52.98 139.99 216.88 -50.80 82.23 70.49 -11.74%
EY 3.00 1.89 0.71 0.46 -1.97 1.22 1.42 13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.75 0.72 0.76 0.82 0.79 -7.96%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 25/02/16 27/02/15 27/02/14 27/02/13 -
Price 0.96 1.18 1.38 1.50 1.40 1.50 1.35 -
P/RPS 1.86 2.41 2.65 3.15 2.82 2.61 2.28 -3.33%
P/EPS 31.95 49.61 133.23 232.37 -47.41 79.57 67.49 -11.71%
EY 3.13 2.02 0.75 0.43 -2.11 1.26 1.48 13.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.71 0.77 0.71 0.79 0.75 -7.82%

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