[TGL] YoY Quarter Result on 31-Dec-2019 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 89.26%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 30,659 37,429 22,919 29,376 21,068 19,919 21,228 6.31%
PBT 3,906 4,849 1,659 1,845 1,592 1,364 635 35.34%
Tax -1,082 -1,379 -402 -461 -398 -364 -200 32.47%
NP 2,824 3,470 1,257 1,384 1,194 1,000 435 36.56%
-
NP to SH 2,824 3,456 1,374 1,410 1,224 969 422 37.25%
-
Tax Rate 27.70% 28.44% 24.23% 24.99% 25.00% 26.69% 31.50% -
Total Cost 27,835 33,959 21,662 27,992 19,874 18,919 20,793 4.97%
-
Net Worth 107,142 95,336 91,262 88,410 85,558 81,484 79,039 5.19%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 107,142 95,336 91,262 88,410 85,558 81,484 79,039 5.19%
NOSH 82,828 81,484 40,742 40,742 40,742 40,742 40,742 12.54%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 9.21% 9.27% 5.48% 4.71% 5.67% 5.02% 2.05% -
ROE 2.64% 3.63% 1.51% 1.59% 1.43% 1.19% 0.53% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 36.91 45.93 56.25 72.10 51.71 48.89 52.10 -5.58%
EPS 3.40 4.24 3.37 3.46 3.00 2.38 1.04 21.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.17 2.24 2.17 2.10 2.00 1.94 -6.57%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 36.13 44.10 27.01 34.61 24.82 23.47 25.01 6.31%
EPS 3.33 4.07 1.62 1.66 1.44 1.14 0.50 37.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2625 1.1234 1.0754 1.0418 1.0082 0.9601 0.9313 5.19%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.10 1.02 1.10 1.20 1.00 1.26 1.45 -
P/RPS 2.98 2.22 1.96 1.66 1.93 2.58 2.78 1.16%
P/EPS 32.35 24.05 32.62 34.67 33.29 52.98 139.99 -21.65%
EY 3.09 4.16 3.07 2.88 3.00 1.89 0.71 27.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 0.49 0.55 0.48 0.63 0.75 2.10%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 26/02/21 26/02/20 26/02/19 27/02/18 27/02/17 -
Price 1.15 1.03 1.33 1.20 0.96 1.18 1.38 -
P/RPS 3.12 2.24 2.36 1.66 1.86 2.41 2.65 2.75%
P/EPS 33.82 24.28 39.44 34.67 31.95 49.61 133.23 -20.41%
EY 2.96 4.12 2.54 2.88 3.13 2.02 0.75 25.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.88 0.59 0.55 0.46 0.59 0.71 3.83%

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