[TGL] YoY TTM Result on 30-Sep-2016 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -45.4%
YoY- 64.31%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 105,612 88,270 88,579 90,639 94,896 98,913 106,692 -0.16%
PBT 8,075 7,677 4,902 3,873 2,755 9,124 10,465 -4.22%
Tax -1,858 -1,782 -1,204 -867 -857 -2,535 -2,797 -6.58%
NP 6,217 5,895 3,698 3,006 1,898 6,589 7,668 -3.43%
-
NP to SH 6,316 5,958 3,672 2,979 1,813 6,536 7,636 -3.11%
-
Tax Rate 23.01% 23.21% 24.56% 22.39% 31.11% 27.78% 26.73% -
Total Cost 99,395 82,375 84,881 87,633 92,998 92,324 99,024 0.06%
-
Net Worth 90,447 86,373 82,298 81,484 81,484 83,113 79,446 2.18%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 3,463 2,037 2,037 3,055 3,055 3,055 4,074 -2.67%
Div Payout % 54.83% 34.19% 55.48% 102.57% 168.54% 46.75% 53.36% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 90,447 86,373 82,298 81,484 81,484 83,113 79,446 2.18%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.89% 6.68% 4.17% 3.32% 2.00% 6.66% 7.19% -
ROE 6.98% 6.90% 4.46% 3.66% 2.22% 7.86% 9.61% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 259.22 216.66 217.41 222.47 232.92 242.78 261.87 -0.16%
EPS 15.50 14.62 9.01 7.31 4.45 16.04 18.74 -3.11%
DPS 8.50 5.00 5.00 7.50 7.50 7.50 10.00 -2.67%
NAPS 2.22 2.12 2.02 2.00 2.00 2.04 1.95 2.18%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 124.83 104.33 104.70 107.13 112.16 116.91 126.11 -0.16%
EPS 7.47 7.04 4.34 3.52 2.14 7.73 9.03 -3.11%
DPS 4.09 2.41 2.41 3.61 3.61 3.61 4.82 -2.69%
NAPS 1.069 1.0209 0.9727 0.9631 0.9631 0.9824 0.939 2.18%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.15 0.91 1.38 1.43 1.25 1.65 1.55 -
P/RPS 0.44 0.42 0.63 0.64 0.54 0.68 0.59 -4.76%
P/EPS 7.42 6.22 15.31 19.56 28.09 10.29 8.27 -1.79%
EY 13.48 16.07 6.53 5.11 3.56 9.72 12.09 1.82%
DY 7.39 5.49 3.62 5.24 6.00 4.55 6.45 2.29%
P/NAPS 0.52 0.43 0.68 0.72 0.63 0.81 0.79 -6.72%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 28/11/18 27/11/17 28/11/16 26/11/15 26/11/14 25/11/13 -
Price 1.48 1.10 1.37 1.48 1.55 1.62 1.60 -
P/RPS 0.57 0.51 0.63 0.67 0.67 0.67 0.61 -1.12%
P/EPS 9.55 7.52 15.20 20.24 34.83 10.10 8.54 1.87%
EY 10.47 13.29 6.58 4.94 2.87 9.90 11.71 -1.84%
DY 5.74 4.55 3.65 5.07 4.84 4.63 6.25 -1.40%
P/NAPS 0.67 0.52 0.68 0.74 0.78 0.79 0.82 -3.30%

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