[TGL] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 40.39%
YoY- -21.4%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 108,189 107,192 107,496 100,431 100,256 98,757 81,829 4.75%
PBT 11,380 10,791 12,329 9,555 12,225 10,647 9,001 3.98%
Tax -3,099 -2,818 -3,341 -2,275 -2,827 -2,867 -2,473 3.82%
NP 8,281 7,973 8,988 7,280 9,398 7,780 6,528 4.04%
-
NP to SH 8,252 7,753 8,978 7,372 9,379 7,850 6,527 3.98%
-
Tax Rate 27.23% 26.11% 27.10% 23.81% 23.12% 26.93% 27.47% -
Total Cost 99,908 99,219 98,508 93,151 90,858 90,977 75,301 4.82%
-
Net Worth 72,928 67,631 64,408 59,459 43,788 36,329 27,993 17.28%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,074 6,067 6,214 3,591 - - - -
Div Payout % 49.37% 78.26% 69.22% 48.71% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 72,928 67,631 64,408 59,459 43,788 36,329 27,993 17.28%
NOSH 40,742 40,742 40,508 40,175 35,892 20,999 20,735 11.90%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.65% 7.44% 8.36% 7.25% 9.37% 7.88% 7.98% -
ROE 11.32% 11.46% 13.94% 12.40% 21.42% 21.61% 23.32% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 265.55 263.10 265.37 249.98 279.32 470.27 394.62 -6.38%
EPS 20.25 19.03 22.16 18.35 26.13 37.38 31.48 -7.08%
DPS 10.00 15.00 15.34 8.94 0.00 0.00 0.00 -
NAPS 1.79 1.66 1.59 1.48 1.22 1.73 1.35 4.80%
Adjusted Per Share Value based on latest NOSH - 40,175
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 127.48 126.31 126.66 118.34 118.13 116.37 96.42 4.75%
EPS 9.72 9.14 10.58 8.69 11.05 9.25 7.69 3.97%
DPS 4.80 7.15 7.32 4.23 0.00 0.00 0.00 -
NAPS 0.8593 0.7969 0.7589 0.7006 0.516 0.4281 0.3299 17.28%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.37 1.45 1.39 1.10 0.50 0.01 0.01 -
P/RPS 0.52 0.55 0.52 0.44 0.18 0.00 0.00 -
P/EPS 6.76 7.62 6.27 5.99 1.91 0.03 0.03 146.47%
EY 14.78 13.12 15.94 16.68 52.26 3,738.10 3,147.68 -59.04%
DY 7.30 10.34 11.04 8.13 0.00 0.00 0.00 -
P/NAPS 0.77 0.87 0.87 0.74 0.41 0.01 0.01 106.12%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 23/05/12 26/05/11 26/05/10 19/05/09 21/05/08 16/05/07 -
Price 1.45 1.46 1.40 1.07 0.60 0.01 0.64 -
P/RPS 0.55 0.55 0.53 0.43 0.21 0.00 0.16 22.82%
P/EPS 7.16 7.67 6.32 5.83 2.30 0.03 2.03 23.35%
EY 13.97 13.03 15.83 17.15 43.55 3,738.10 49.18 -18.90%
DY 6.90 10.27 10.96 8.35 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.88 0.72 0.49 0.01 0.47 9.48%

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