[TGL] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -26.4%
YoY- -65.6%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 105,919 107,199 106,167 96,454 111,015 97,333 78,714 5.06%
PBT 10,264 11,510 12,872 6,472 19,147 13,492 3,508 19.57%
Tax -2,826 -2,974 -3,493 -1,636 -4,508 -3,320 -971 19.46%
NP 7,438 8,536 9,379 4,836 14,639 10,172 2,537 19.61%
-
NP to SH 7,339 8,346 9,432 4,998 14,531 10,308 2,502 19.62%
-
Tax Rate 27.53% 25.84% 27.14% 25.28% 23.54% 24.61% 27.68% -
Total Cost 98,481 98,663 96,788 91,618 96,376 87,161 76,177 4.36%
-
Net Worth 74,965 71,701 67,900 60,932 41,504 32,170 21,589 23.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,074 6,067 6,214 3,591 - - - -
Div Payout % 55.51% 72.70% 65.89% 71.85% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 74,965 71,701 67,900 60,932 41,504 32,170 21,589 23.03%
NOSH 40,742 40,739 40,177 40,087 20,752 20,755 20,758 11.88%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.02% 7.96% 8.83% 5.01% 13.19% 10.45% 3.22% -
ROE 9.79% 11.64% 13.89% 8.20% 35.01% 32.04% 11.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 259.97 263.13 264.24 240.61 534.95 468.96 379.18 -6.09%
EPS 18.01 20.49 23.48 12.47 70.02 49.66 12.05 6.92%
DPS 10.00 15.00 15.47 8.96 0.00 0.00 0.00 -
NAPS 1.84 1.76 1.69 1.52 2.00 1.55 1.04 9.96%
Adjusted Per Share Value based on latest NOSH - 40,087
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 124.81 126.32 125.10 113.65 130.81 114.69 92.75 5.06%
EPS 8.65 9.83 11.11 5.89 17.12 12.15 2.95 19.61%
DPS 4.80 7.15 7.32 4.23 0.00 0.00 0.00 -
NAPS 0.8833 0.8449 0.8001 0.718 0.4891 0.3791 0.2544 23.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.51 1.42 1.51 0.93 0.64 0.01 0.02 -
P/RPS 0.58 0.54 0.57 0.39 0.12 0.00 0.01 96.62%
P/EPS 8.38 6.93 6.43 7.46 0.91 0.02 0.17 91.37%
EY 11.93 14.43 15.55 13.41 109.41 4,966.49 602.63 -47.95%
DY 6.62 10.56 10.24 9.63 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.89 0.61 0.32 0.01 0.02 85.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 25/11/10 24/11/09 25/11/08 28/11/07 29/11/06 -
Price 1.57 1.66 1.73 1.15 0.64 0.01 0.01 -
P/RPS 0.60 0.63 0.65 0.48 0.12 0.00 0.00 -
P/EPS 8.72 8.10 7.37 9.22 0.91 0.02 0.08 118.40%
EY 11.47 12.34 13.57 10.84 109.41 4,966.49 1,205.27 -53.93%
DY 6.37 9.04 8.94 7.79 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 1.02 0.76 0.32 0.01 0.01 109.54%

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