[TGL] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 0.41%
YoY- 6.01%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 141,428 90,096 94,641 105,612 88,270 88,579 90,639 7.69%
PBT 24,181 5,092 4,952 8,075 7,677 4,902 3,873 35.67%
Tax -5,686 -1,399 -1,230 -1,858 -1,782 -1,204 -867 36.79%
NP 18,495 3,693 3,722 6,217 5,895 3,698 3,006 35.34%
-
NP to SH 17,449 4,007 3,868 6,316 5,958 3,672 2,979 34.24%
-
Tax Rate 23.51% 27.47% 24.84% 23.01% 23.21% 24.56% 22.39% -
Total Cost 122,933 86,403 90,919 99,395 82,375 84,881 87,633 5.80%
-
Net Worth 110,196 93,706 90,854 90,447 86,373 82,298 81,484 5.15%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 6,554 1,222 1,222 3,463 2,037 2,037 3,055 13.55%
Div Payout % 37.56% 30.50% 31.60% 54.83% 34.19% 55.48% 102.57% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 110,196 93,706 90,854 90,447 86,373 82,298 81,484 5.15%
NOSH 82,236 81,484 40,742 40,742 40,742 40,742 40,742 12.41%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 13.08% 4.10% 3.93% 5.89% 6.68% 4.17% 3.32% -
ROE 15.83% 4.28% 4.26% 6.98% 6.90% 4.46% 3.66% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 171.98 110.57 232.29 259.22 216.66 217.41 222.47 -4.19%
EPS 21.22 4.92 9.49 15.50 14.62 9.01 7.31 19.42%
DPS 7.97 1.50 3.00 8.50 5.00 5.00 7.50 1.01%
NAPS 1.34 1.15 2.23 2.22 2.12 2.02 2.00 -6.45%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 166.65 106.16 111.52 124.45 104.01 104.37 106.80 7.69%
EPS 20.56 4.72 4.56 7.44 7.02 4.33 3.51 34.24%
DPS 7.72 1.44 1.44 4.08 2.40 2.40 3.60 13.55%
NAPS 1.2985 1.1042 1.0706 1.0658 1.0178 0.9697 0.9601 5.15%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.09 1.12 0.98 1.15 0.91 1.38 1.43 -
P/RPS 0.63 1.01 0.42 0.44 0.42 0.63 0.64 -0.26%
P/EPS 5.14 22.78 10.32 7.42 6.22 15.31 19.56 -19.95%
EY 19.47 4.39 9.69 13.48 16.07 6.53 5.11 24.96%
DY 7.31 1.34 3.06 7.39 5.49 3.62 5.24 5.70%
P/NAPS 0.81 0.97 0.44 0.52 0.43 0.68 0.72 1.98%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 29/11/21 26/11/20 27/11/19 28/11/18 27/11/17 28/11/16 -
Price 1.27 1.10 1.05 1.48 1.10 1.37 1.48 -
P/RPS 0.74 0.99 0.45 0.57 0.51 0.63 0.67 1.66%
P/EPS 5.99 22.37 11.06 9.55 7.52 15.20 20.24 -18.35%
EY 16.71 4.47 9.04 10.47 13.29 6.58 4.94 22.50%
DY 6.28 1.36 2.86 5.74 4.55 3.65 5.07 3.62%
P/NAPS 0.95 0.96 0.47 0.67 0.52 0.68 0.74 4.24%

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