[TGL] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -8.15%
YoY- -7.8%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 139,970 109,721 94,874 113,192 90,875 87,315 91,177 7.40%
PBT 23,761 10,862 5,994 7,724 8,195 6,081 4,090 34.05%
Tax -5,656 -2,729 -1,443 -1,847 -1,892 -1,434 -977 33.98%
NP 18,105 8,133 4,551 5,877 6,303 4,647 3,113 34.08%
-
NP to SH 17,088 8,101 4,973 5,972 6,477 4,576 3,046 33.28%
-
Tax Rate 23.80% 25.12% 24.07% 23.91% 23.09% 23.58% 23.89% -
Total Cost 121,865 101,588 90,323 107,315 84,572 82,668 88,064 5.56%
-
Net Worth 110,800 99 92,484 88,817 85,965 81,484 79,039 5.78%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 6,554 1,222 1,222 3,463 2,037 2,037 3,055 13.55%
Div Payout % 38.36% 15.09% 24.58% 57.99% 31.45% 44.52% 100.32% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 110,800 99 92,484 88,817 85,965 81,484 79,039 5.78%
NOSH 83,498 81,999 40,742 40,742 40,742 40,742 40,742 12.69%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.93% 7.41% 4.80% 5.19% 6.94% 5.32% 3.41% -
ROE 15.42% 8,171.69% 5.38% 6.72% 7.53% 5.62% 3.85% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 168.01 133,920.42 232.87 277.83 223.05 214.31 223.79 -4.66%
EPS 20.51 9,887.71 12.21 14.66 15.90 11.23 7.48 18.29%
DPS 8.00 1,491.83 3.00 8.50 5.00 5.00 7.50 1.08%
NAPS 1.33 1.21 2.27 2.18 2.11 2.00 1.94 -6.09%
Adjusted Per Share Value based on latest NOSH - 40,742
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 165.44 129.69 112.14 133.79 107.41 103.20 107.77 7.40%
EPS 20.20 9.58 5.88 7.06 7.66 5.41 3.60 33.28%
DPS 7.75 1.44 1.44 4.09 2.41 2.41 3.61 13.57%
NAPS 1.3096 0.0012 1.0931 1.0498 1.0161 0.9631 0.9342 5.78%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.10 1.07 1.38 0.96 1.00 1.01 1.43 -
P/RPS 0.65 0.00 0.59 0.35 0.45 0.47 0.64 0.25%
P/EPS 5.36 0.01 11.31 6.55 6.29 8.99 19.13 -19.09%
EY 18.65 9,240.85 8.84 15.27 15.90 11.12 5.23 23.59%
DY 7.27 1,394.24 2.17 8.85 5.00 4.95 5.24 5.60%
P/NAPS 0.83 0.88 0.61 0.44 0.47 0.51 0.74 1.93%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 27/05/22 27/05/21 24/06/20 27/05/19 28/05/18 18/05/17 -
Price 1.10 1.13 2.00 1.17 1.05 0.88 1.45 -
P/RPS 0.65 0.00 0.86 0.42 0.47 0.41 0.65 0.00%
P/EPS 5.36 0.01 16.39 7.98 6.60 7.84 19.39 -19.28%
EY 18.65 8,750.19 6.10 12.53 15.14 12.76 5.16 23.86%
DY 7.27 1,320.21 1.50 7.26 4.76 5.68 5.17 5.84%
P/NAPS 0.83 0.93 0.88 0.54 0.50 0.44 0.75 1.70%

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