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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 21,068 12,073 39,262 17,016 19,919 12,737 37,643 -32.01%
  QoQ % 74.51% -69.25% 130.74% -14.57% 56.39% -66.16% -
  Horiz. % 55.97% 32.07% 104.30% 45.20% 52.92% 33.84% 100.00%
PBT 1,592 791 4,962 560 1,364 -627 4,784 -51.88%
  QoQ % 101.26% -84.06% 786.07% -58.94% 317.54% -113.11% -
  Horiz. % 33.28% 16.53% 103.72% 11.71% 28.51% -13.11% 100.00%
Tax -398 -118 -1,169 -131 -364 153 -1,092 -48.88%
  QoQ % -237.29% 89.91% -792.37% 64.01% -337.91% 114.01% -
  Horiz. % 36.45% 10.81% 107.05% 12.00% 33.33% -14.01% 100.00%
NP 1,194 673 3,793 429 1,000 -474 3,692 -52.79%
  QoQ % 77.41% -82.26% 784.15% -57.10% 310.97% -112.84% -
  Horiz. % 32.34% 18.23% 102.74% 11.62% 27.09% -12.84% 100.00%
NP to SH 1,224 719 3,877 393 969 -508 3,722 -52.26%
  QoQ % 70.24% -81.45% 886.51% -59.44% 290.75% -113.65% -
  Horiz. % 32.89% 19.32% 104.16% 10.56% 26.03% -13.65% 100.00%
Tax Rate 25.00 % 14.92 % 23.56 % 23.39 % 26.69 % - % 22.83 % 6.22%
  QoQ % 67.56% -36.67% 0.73% -12.36% 0.00% 0.00% -
  Horiz. % 109.51% 65.35% 103.20% 102.45% 116.91% 0.00% 100.00%
Total Cost 19,874 11,400 35,469 16,587 18,919 13,211 33,951 -29.95%
  QoQ % 74.33% -67.86% 113.84% -12.33% 43.21% -61.09% -
  Horiz. % 58.54% 33.58% 104.47% 48.86% 55.72% 38.91% 100.00%
Net Worth 85,558 86,373 85,558 81,484 81,484 82,298 83,113 1.95%
  QoQ % -0.94% 0.95% 5.00% 0.00% -0.99% -0.98% -
  Horiz. % 102.94% 103.92% 102.94% 98.04% 98.04% 99.02% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 2,037 - - - 2,037 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 52.54 % - % - % - % 54.73 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 85,558 86,373 85,558 81,484 81,484 82,298 83,113 1.95%
  QoQ % -0.94% 0.95% 5.00% 0.00% -0.99% -0.98% -
  Horiz. % 102.94% 103.92% 102.94% 98.04% 98.04% 99.02% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.67 % 5.57 % 9.66 % 2.52 % 5.02 % -3.72 % 9.81 % -30.54%
  QoQ % 1.80% -42.34% 283.33% -49.80% 234.95% -137.92% -
  Horiz. % 57.80% 56.78% 98.47% 25.69% 51.17% -37.92% 100.00%
ROE 1.43 % 0.83 % 4.53 % 0.48 % 1.19 % -0.62 % 4.48 % -53.20%
  QoQ % 72.29% -81.68% 843.75% -59.66% 291.94% -113.84% -
  Horiz. % 31.92% 18.53% 101.12% 10.71% 26.56% -13.84% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 51.71 29.63 96.37 41.77 48.89 31.26 92.39 -32.01%
  QoQ % 74.52% -69.25% 130.72% -14.56% 56.40% -66.17% -
  Horiz. % 55.97% 32.07% 104.31% 45.21% 52.92% 33.83% 100.00%
EPS 3.00 1.76 9.52 0.96 2.38 -1.25 9.14 -52.32%
  QoQ % 70.45% -81.51% 891.67% -59.66% 290.40% -113.68% -
  Horiz. % 32.82% 19.26% 104.16% 10.50% 26.04% -13.68% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1000 2.1200 2.1000 2.0000 2.0000 2.0200 2.0400 1.95%
  QoQ % -0.94% 0.95% 5.00% 0.00% -0.99% -0.98% -
  Horiz. % 102.94% 103.92% 102.94% 98.04% 98.04% 99.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,800
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 51.71 29.63 96.37 41.77 48.89 31.26 92.39 -32.01%
  QoQ % 74.52% -69.25% 130.72% -14.56% 56.40% -66.17% -
  Horiz. % 55.97% 32.07% 104.31% 45.21% 52.92% 33.83% 100.00%
EPS 3.00 1.76 9.52 0.96 2.38 -1.25 9.14 -52.32%
  QoQ % 70.45% -81.51% 891.67% -59.66% 290.40% -113.68% -
  Horiz. % 32.82% 19.26% 104.16% 10.50% 26.04% -13.68% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1000 2.1200 2.1000 2.0000 2.0000 2.0200 2.0400 1.95%
  QoQ % -0.94% 0.95% 5.00% 0.00% -0.99% -0.98% -
  Horiz. % 102.94% 103.92% 102.94% 98.04% 98.04% 99.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0000 0.9100 0.9700 1.0100 1.2600 1.3800 1.4000 -
P/RPS 1.93 3.07 1.01 2.42 2.58 4.41 1.52 17.21%
  QoQ % -37.13% 203.96% -58.26% -6.20% -41.50% 190.13% -
  Horiz. % 126.97% 201.97% 66.45% 159.21% 169.74% 290.13% 100.00%
P/EPS 33.29 51.56 10.19 104.71 52.98 -110.68 15.32 67.53%
  QoQ % -35.43% 405.99% -90.27% 97.64% 147.87% -822.45% -
  Horiz. % 217.30% 336.55% 66.51% 683.49% 345.82% -722.45% 100.00%
EY 3.00 1.94 9.81 0.96 1.89 -0.90 6.53 -40.38%
  QoQ % 54.64% -80.22% 921.88% -49.21% 310.00% -113.78% -
  Horiz. % 45.94% 29.71% 150.23% 14.70% 28.94% -13.78% 100.00%
DY 0.00 0.00 5.15 0.00 0.00 0.00 3.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 144.26% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.48 0.43 0.46 0.51 0.63 0.68 0.69 -21.44%
  QoQ % 11.63% -6.52% -9.80% -19.05% -7.35% -1.45% -
  Horiz. % 69.57% 62.32% 66.67% 73.91% 91.30% 98.55% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 27/08/18 28/05/18 27/02/18 27/11/17 28/08/17 -
Price 0.9600 1.1000 0.9700 0.8800 1.1800 1.3700 1.3800 -
P/RPS 1.86 3.71 1.01 2.11 2.41 4.38 1.49 15.89%
  QoQ % -49.87% 267.33% -52.13% -12.45% -44.98% 193.96% -
  Horiz. % 124.83% 248.99% 67.79% 141.61% 161.74% 293.96% 100.00%
P/EPS 31.95 62.33 10.19 91.23 49.61 -109.88 15.11 64.52%
  QoQ % -48.74% 511.68% -88.83% 83.89% 145.15% -827.20% -
  Horiz. % 211.45% 412.51% 67.44% 603.77% 328.33% -727.20% 100.00%
EY 3.13 1.60 9.81 1.10 2.02 -0.91 6.62 -39.23%
  QoQ % 95.63% -83.69% 791.82% -45.54% 321.98% -113.75% -
  Horiz. % 47.28% 24.17% 148.19% 16.62% 30.51% -13.75% 100.00%
DY 0.00 0.00 5.15 0.00 0.00 0.00 3.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 142.27% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.46 0.52 0.46 0.44 0.59 0.68 0.68 -22.88%
  QoQ % -11.54% 13.04% 4.55% -25.42% -13.24% 0.00% -
  Horiz. % 67.65% 76.47% 67.65% 64.71% 86.76% 100.00% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers