[TGL] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 5.52%
YoY- 6.44%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 91,878 98,396 103,448 108,189 107,192 107,496 100,431 -1.47%
PBT 4,721 6,663 10,178 11,380 10,791 12,329 9,555 -11.07%
Tax -1,293 -1,999 -2,672 -3,099 -2,818 -3,341 -2,275 -8.97%
NP 3,428 4,664 7,506 8,281 7,973 8,988 7,280 -11.78%
-
NP to SH 3,303 4,733 7,449 8,252 7,753 8,978 7,372 -12.51%
-
Tax Rate 27.39% 30.00% 26.25% 27.23% 26.11% 27.10% 23.81% -
Total Cost 88,450 93,732 95,942 99,908 99,219 98,508 93,151 -0.85%
-
Net Worth 79,690 79,446 77,409 72,928 67,631 64,408 59,459 4.99%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,055 3,055 4,074 4,074 6,067 6,214 3,591 -2.65%
Div Payout % 92.51% 64.56% 54.69% 49.37% 78.26% 69.22% 48.71% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 79,690 79,446 77,409 72,928 67,631 64,408 59,459 4.99%
NOSH 40,742 40,742 40,742 40,742 40,742 40,508 40,175 0.23%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.73% 4.74% 7.26% 7.65% 7.44% 8.36% 7.25% -
ROE 4.14% 5.96% 9.62% 11.32% 11.46% 13.94% 12.40% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 222.52 241.51 253.91 265.55 263.10 265.37 249.98 -1.91%
EPS 8.00 11.62 18.28 20.25 19.03 22.16 18.35 -12.91%
DPS 7.40 7.50 10.00 10.00 15.00 15.34 8.94 -3.09%
NAPS 1.93 1.95 1.90 1.79 1.66 1.59 1.48 4.51%
Adjusted Per Share Value based on latest NOSH - 40,742
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 108.60 116.30 122.27 127.88 126.70 127.06 118.71 -1.47%
EPS 3.90 5.59 8.80 9.75 9.16 10.61 8.71 -12.52%
DPS 3.61 3.61 4.82 4.82 7.17 7.35 4.24 -2.64%
NAPS 0.9419 0.939 0.915 0.862 0.7994 0.7613 0.7028 4.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.31 1.31 1.46 1.37 1.45 1.39 1.10 -
P/RPS 0.59 0.54 0.58 0.52 0.55 0.52 0.44 5.00%
P/EPS 16.38 11.28 7.99 6.76 7.62 6.27 5.99 18.23%
EY 6.11 8.87 12.52 14.78 13.12 15.94 16.68 -15.39%
DY 5.65 5.73 6.85 7.30 10.34 11.04 8.13 -5.87%
P/NAPS 0.68 0.67 0.77 0.77 0.87 0.87 0.74 -1.39%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 28/05/14 28/05/13 23/05/12 26/05/11 26/05/10 -
Price 1.27 1.52 1.53 1.45 1.46 1.40 1.07 -
P/RPS 0.57 0.63 0.60 0.55 0.55 0.53 0.43 4.80%
P/EPS 15.88 13.08 8.37 7.16 7.67 6.32 5.83 18.15%
EY 6.30 7.64 11.95 13.97 13.03 15.83 17.15 -15.35%
DY 5.83 4.93 6.54 6.90 10.27 10.96 8.35 -5.80%
P/NAPS 0.66 0.78 0.81 0.81 0.88 0.88 0.72 -1.43%

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