[TGL] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 29.78%
YoY- -16.73%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 142,272 139,970 109,721 94,874 113,192 90,875 87,315 8.46%
PBT 15,262 23,761 10,862 5,994 7,724 8,195 6,081 16.55%
Tax -3,556 -5,656 -2,729 -1,443 -1,847 -1,892 -1,434 16.32%
NP 11,706 18,105 8,133 4,551 5,877 6,303 4,647 16.63%
-
NP to SH 11,710 17,088 8,101 4,973 5,972 6,477 4,576 16.93%
-
Tax Rate 23.30% 23.80% 25.12% 24.07% 23.91% 23.09% 23.58% -
Total Cost 130,566 121,865 101,588 90,323 107,315 84,572 82,668 7.90%
-
Net Worth 117,588 110,800 99 92,484 88,817 85,965 81,484 6.29%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 6,669 6,554 1,222 1,222 3,463 2,037 2,037 21.83%
Div Payout % 56.95% 38.36% 15.09% 24.58% 57.99% 31.45% 44.52% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 117,588 110,800 99 92,484 88,817 85,965 81,484 6.29%
NOSH 84,866 83,498 81,999 40,742 40,742 40,742 40,742 12.99%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.23% 12.93% 7.41% 4.80% 5.19% 6.94% 5.32% -
ROE 9.96% 15.42% 8,171.69% 5.38% 6.72% 7.53% 5.62% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 168.18 168.01 133,920.42 232.87 277.83 223.05 214.31 -3.95%
EPS 13.84 20.51 9,887.71 12.21 14.66 15.90 11.23 3.54%
DPS 8.00 8.00 1,491.83 3.00 8.50 5.00 5.00 8.14%
NAPS 1.39 1.33 1.21 2.27 2.18 2.11 2.00 -5.87%
Adjusted Per Share Value based on latest NOSH - 40,742
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 168.16 165.44 129.69 112.14 133.79 107.41 103.20 8.46%
EPS 13.84 20.20 9.58 5.88 7.06 7.66 5.41 16.93%
DPS 7.88 7.75 1.44 1.44 4.09 2.41 2.41 21.80%
NAPS 1.3898 1.3096 0.0012 1.0931 1.0498 1.0161 0.9631 6.29%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.13 1.10 1.07 1.38 0.96 1.00 1.01 -
P/RPS 0.67 0.65 0.00 0.59 0.35 0.45 0.47 6.08%
P/EPS 8.16 5.36 0.01 11.31 6.55 6.29 8.99 -1.60%
EY 12.25 18.65 9,240.85 8.84 15.27 15.90 11.12 1.62%
DY 7.08 7.27 1,394.24 2.17 8.85 5.00 4.95 6.14%
P/NAPS 0.81 0.83 0.88 0.61 0.44 0.47 0.51 8.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 27/05/22 27/05/21 24/06/20 27/05/19 28/05/18 -
Price 1.14 1.10 1.13 2.00 1.17 1.05 0.88 -
P/RPS 0.68 0.65 0.00 0.86 0.42 0.47 0.41 8.78%
P/EPS 8.24 5.36 0.01 16.39 7.98 6.60 7.84 0.83%
EY 12.14 18.65 8,750.19 6.10 12.53 15.14 12.76 -0.82%
DY 7.02 7.27 1,320.21 1.50 7.26 4.76 5.68 3.58%
P/NAPS 0.82 0.83 0.93 0.88 0.54 0.50 0.44 10.92%

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