Highlights

[TGL] QoQ Quarter Result on 2018-09-30 [#1]

Stock [TGL]: TEO GUAN LEE CORP BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -81.45%    YoY -     241.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 49,678 18,472 21,068 12,073 39,262 17,016 19,919 84.21%
  QoQ % 168.94% -12.32% 74.51% -69.25% 130.74% -14.57% -
  Horiz. % 249.40% 92.74% 105.77% 60.61% 197.11% 85.43% 100.00%
PBT 4,790 850 1,592 791 4,962 560 1,364 131.57%
  QoQ % 463.53% -46.61% 101.26% -84.06% 786.07% -58.94% -
  Horiz. % 351.17% 62.32% 116.72% 57.99% 363.78% 41.06% 100.00%
Tax -1,148 -207 -398 -118 -1,169 -131 -364 115.51%
  QoQ % -454.59% 47.99% -237.29% 89.91% -792.37% 64.01% -
  Horiz. % 315.38% 56.87% 109.34% 32.42% 321.15% 35.99% 100.00%
NP 3,642 643 1,194 673 3,793 429 1,000 137.28%
  QoQ % 466.41% -46.15% 77.41% -82.26% 784.15% -57.10% -
  Horiz. % 364.20% 64.30% 119.40% 67.30% 379.30% 42.90% 100.00%
NP to SH 3,690 657 1,224 719 3,877 393 969 144.45%
  QoQ % 461.64% -46.32% 70.24% -81.45% 886.51% -59.44% -
  Horiz. % 380.80% 67.80% 126.32% 74.20% 400.10% 40.56% 100.00%
Tax Rate 23.97 % 24.35 % 25.00 % 14.92 % 23.56 % 23.39 % 26.69 % -6.93%
  QoQ % -1.56% -2.60% 67.56% -36.67% 0.73% -12.36% -
  Horiz. % 89.81% 91.23% 93.67% 55.90% 88.27% 87.64% 100.00%
Total Cost 46,036 17,829 19,874 11,400 35,469 16,587 18,919 81.21%
  QoQ % 158.21% -10.29% 74.33% -67.86% 113.84% -12.33% -
  Horiz. % 243.33% 94.24% 105.05% 60.26% 187.48% 87.67% 100.00%
Net Worth 89,632 85,965 85,558 86,373 85,558 81,484 81,484 6.58%
  QoQ % 4.27% 0.48% -0.94% 0.95% 5.00% 0.00% -
  Horiz. % 110.00% 105.50% 105.00% 106.00% 105.00% 100.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,463 - - - 2,037 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 170.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 93.85 % - % - % - % 52.54 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.63% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 89,632 85,965 85,558 86,373 85,558 81,484 81,484 6.58%
  QoQ % 4.27% 0.48% -0.94% 0.95% 5.00% 0.00% -
  Horiz. % 110.00% 105.50% 105.00% 106.00% 105.00% 100.00% 100.00%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.33 % 3.48 % 5.67 % 5.57 % 9.66 % 2.52 % 5.02 % 28.80%
  QoQ % 110.63% -38.62% 1.80% -42.34% 283.33% -49.80% -
  Horiz. % 146.02% 69.32% 112.95% 110.96% 192.43% 50.20% 100.00%
ROE 4.12 % 0.76 % 1.43 % 0.83 % 4.53 % 0.48 % 1.19 % 129.38%
  QoQ % 442.11% -46.85% 72.29% -81.68% 843.75% -59.66% -
  Horiz. % 346.22% 63.87% 120.17% 69.75% 380.67% 40.34% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 121.93 45.34 51.71 29.63 96.37 41.77 48.89 84.21%
  QoQ % 168.92% -12.32% 74.52% -69.25% 130.72% -14.56% -
  Horiz. % 249.40% 92.74% 105.77% 60.61% 197.12% 85.44% 100.00%
EPS 9.06 1.61 3.00 1.76 9.52 0.96 2.38 144.40%
  QoQ % 462.73% -46.33% 70.45% -81.51% 891.67% -59.66% -
  Horiz. % 380.67% 67.65% 126.05% 73.95% 400.00% 40.34% 100.00%
DPS 8.50 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 170.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.2000 2.1100 2.1000 2.1200 2.1000 2.0000 2.0000 6.58%
  QoQ % 4.27% 0.48% -0.94% 0.95% 5.00% 0.00% -
  Horiz. % 110.00% 105.50% 105.00% 106.00% 105.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,742
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 121.93 45.34 51.71 29.63 96.37 41.77 48.89 84.21%
  QoQ % 168.92% -12.32% 74.52% -69.25% 130.72% -14.56% -
  Horiz. % 249.40% 92.74% 105.77% 60.61% 197.12% 85.44% 100.00%
EPS 9.06 1.61 3.00 1.76 9.52 0.96 2.38 144.40%
  QoQ % 462.73% -46.33% 70.45% -81.51% 891.67% -59.66% -
  Horiz. % 380.67% 67.65% 126.05% 73.95% 400.00% 40.34% 100.00%
DPS 8.50 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 170.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.2000 2.1100 2.1000 2.1200 2.1000 2.0000 2.0000 6.58%
  QoQ % 4.27% 0.48% -0.94% 0.95% 5.00% 0.00% -
  Horiz. % 110.00% 105.50% 105.00% 106.00% 105.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.0000 1.0000 1.0000 0.9100 0.9700 1.0100 1.2600 -
P/RPS 0.82 2.21 1.93 3.07 1.01 2.42 2.58 -53.53%
  QoQ % -62.90% 14.51% -37.13% 203.96% -58.26% -6.20% -
  Horiz. % 31.78% 85.66% 74.81% 118.99% 39.15% 93.80% 100.00%
P/EPS 11.04 62.01 33.29 51.56 10.19 104.71 52.98 -64.95%
  QoQ % -82.20% 86.27% -35.43% 405.99% -90.27% 97.64% -
  Horiz. % 20.84% 117.04% 62.84% 97.32% 19.23% 197.64% 100.00%
EY 9.06 1.61 3.00 1.94 9.81 0.96 1.89 185.12%
  QoQ % 462.73% -46.33% 54.64% -80.22% 921.88% -49.21% -
  Horiz. % 479.37% 85.19% 158.73% 102.65% 519.05% 50.79% 100.00%
DY 8.50 0.00 0.00 0.00 5.15 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.05% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.45 0.47 0.48 0.43 0.46 0.51 0.63 -20.14%
  QoQ % -4.26% -2.08% 11.63% -6.52% -9.80% -19.05% -
  Horiz. % 71.43% 74.60% 76.19% 68.25% 73.02% 80.95% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 27/05/19 26/02/19 28/11/18 27/08/18 28/05/18 27/02/18 -
Price 1.0600 1.0500 0.9600 1.1000 0.9700 0.8800 1.1800 -
P/RPS 0.87 2.32 1.86 3.71 1.01 2.11 2.41 -49.40%
  QoQ % -62.50% 24.73% -49.87% 267.33% -52.13% -12.45% -
  Horiz. % 36.10% 96.27% 77.18% 153.94% 41.91% 87.55% 100.00%
P/EPS 11.70 65.11 31.95 62.33 10.19 91.23 49.61 -61.93%
  QoQ % -82.03% 103.79% -48.74% 511.68% -88.83% 83.89% -
  Horiz. % 23.58% 131.24% 64.40% 125.64% 20.54% 183.89% 100.00%
EY 8.54 1.54 3.13 1.60 9.81 1.10 2.02 162.15%
  QoQ % 454.55% -50.80% 95.63% -83.69% 791.82% -45.54% -
  Horiz. % 422.77% 76.24% 154.95% 79.21% 485.64% 54.46% 100.00%
DY 8.02 0.00 0.00 0.00 5.15 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.73% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.48 0.50 0.46 0.52 0.46 0.44 0.59 -12.88%
  QoQ % -4.00% 8.70% -11.54% 13.04% 4.55% -25.42% -
  Horiz. % 81.36% 84.75% 77.97% 88.14% 77.97% 74.58% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

286  257  537  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.055+0.005 
 ISTONE 0.24+0.015 
 MTOUCHE 0.18-0.01 
 XDL 0.175+0.015 
 PERDANA 0.465-0.015 
 EKOVEST 0.74+0.005 
 PWRWELL 0.38+0.005 
 HSI-H8T 0.46+0.025 
 PA 0.0650.00 
Partners & Brokers