[TGL] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 5.06%
YoY- -52.08%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 105,790 108,557 107,661 97,498 102,500 95,820 78,090 5.18%
PBT 10,797 11,119 13,017 6,678 14,305 11,437 6,717 8.22%
Tax -2,925 -3,046 -3,353 -1,568 -3,409 -2,981 -2,068 5.94%
NP 7,872 8,073 9,664 5,110 10,896 8,456 4,649 9.16%
-
NP to SH 7,820 7,870 9,675 5,251 10,958 8,413 4,638 9.08%
-
Tax Rate 27.09% 27.39% 25.76% 23.48% 23.83% 26.06% 30.79% -
Total Cost 97,918 100,484 97,997 92,388 91,604 87,364 73,441 4.90%
-
Net Worth 72,928 67,631 64,880 58,710 71,910 20,752 27,385 17.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,074 6,067 6,214 3,591 - - - -
Div Payout % 52.10% 77.09% 64.23% 68.39% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 72,928 67,631 64,880 58,710 71,910 20,752 27,385 17.71%
NOSH 40,742 40,742 40,298 40,212 35,955 20,752 20,746 11.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.44% 7.44% 8.98% 5.24% 10.63% 8.82% 5.95% -
ROE 10.72% 11.64% 14.91% 8.94% 15.24% 40.54% 16.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 259.66 266.45 267.16 242.46 285.08 461.72 376.40 -5.99%
EPS 19.19 19.32 24.01 13.06 30.48 40.54 22.36 -2.51%
DPS 10.00 15.00 15.42 8.93 0.00 0.00 0.00 -
NAPS 1.79 1.66 1.61 1.46 2.00 1.00 1.32 5.20%
Adjusted Per Share Value based on latest NOSH - 40,212
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 125.04 128.31 127.25 115.24 121.15 113.26 92.30 5.18%
EPS 9.24 9.30 11.44 6.21 12.95 9.94 5.48 9.08%
DPS 4.82 7.17 7.35 4.24 0.00 0.00 0.00 -
NAPS 0.862 0.7994 0.7669 0.6939 0.8499 0.2453 0.3237 17.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.41 1.48 1.48 1.18 0.64 0.01 0.01 -
P/RPS 0.54 0.56 0.55 0.49 0.22 0.00 0.00 -
P/EPS 7.35 7.66 6.16 9.04 2.10 0.02 0.04 138.24%
EY 13.61 13.05 16.22 11.07 47.62 4,053.91 2,235.58 -57.23%
DY 7.09 10.14 10.42 7.57 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.92 0.81 0.32 0.01 0.01 107.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 23/02/11 23/02/10 27/02/09 28/02/08 27/02/07 -
Price 1.35 1.50 1.39 1.09 0.50 0.01 0.64 -
P/RPS 0.52 0.56 0.52 0.45 0.18 0.00 0.17 20.46%
P/EPS 7.03 7.77 5.79 8.35 1.64 0.02 2.86 16.15%
EY 14.22 12.88 17.27 11.98 60.95 4,053.91 34.93 -13.89%
DY 7.41 10.00 11.09 8.19 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.86 0.75 0.25 0.01 0.48 7.71%

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