[TGL] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -35.03%
YoY- -1.66%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 135,044 173,096 109,312 116,752 136,554 181,548 102,756 19.92%
PBT 23,364 44,104 12,013 16,589 25,152 46,116 12,416 52.24%
Tax -6,140 -11,304 -3,133 -4,330 -6,314 -11,940 -3,286 51.53%
NP 17,224 32,800 8,880 12,258 18,838 34,176 9,130 52.50%
-
NP to SH 16,972 32,608 8,788 12,220 18,808 34,376 9,133 50.98%
-
Tax Rate 26.28% 25.63% 26.08% 26.10% 25.10% 25.89% 26.47% -
Total Cost 117,820 140,296 100,432 104,493 117,716 147,372 93,626 16.51%
-
Net Worth 67,631 71,701 63,644 64,365 64,980 67,900 59,364 9.05%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 6,080 - 12,108 - 6,016 -
Div Payout % - - 69.19% - 64.38% - 65.88% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 67,631 71,701 63,644 64,365 64,980 67,900 59,364 9.05%
NOSH 40,742 40,739 40,537 40,481 40,360 40,177 40,111 1.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.75% 18.95% 8.12% 10.50% 13.80% 18.82% 8.89% -
ROE 25.09% 45.48% 13.81% 18.99% 28.94% 50.63% 15.38% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 331.46 424.88 269.65 288.41 338.34 451.86 256.18 18.68%
EPS 41.66 80.04 21.79 30.19 46.60 85.56 22.77 49.42%
DPS 0.00 0.00 15.00 0.00 30.00 0.00 15.00 -
NAPS 1.66 1.76 1.57 1.59 1.61 1.69 1.48 7.92%
Adjusted Per Share Value based on latest NOSH - 40,508
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 159.13 203.96 128.80 137.57 160.90 213.92 121.08 19.92%
EPS 20.00 38.42 10.36 14.40 22.16 40.51 10.76 51.00%
DPS 0.00 0.00 7.16 0.00 14.27 0.00 7.09 -
NAPS 0.7969 0.8449 0.7499 0.7584 0.7657 0.8001 0.6995 9.05%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.48 1.42 1.50 1.39 1.48 1.51 1.15 -
P/RPS 0.45 0.33 0.56 0.48 0.44 0.33 0.45 0.00%
P/EPS 3.55 1.77 6.92 4.60 3.18 1.76 5.05 -20.88%
EY 28.15 56.37 14.45 21.72 31.49 56.66 19.80 26.35%
DY 0.00 0.00 10.00 0.00 20.27 0.00 13.04 -
P/NAPS 0.89 0.81 0.96 0.87 0.92 0.89 0.78 9.16%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 29/08/11 26/05/11 23/02/11 25/11/10 23/08/10 -
Price 1.50 1.66 1.42 1.40 1.39 1.73 1.50 -
P/RPS 0.45 0.39 0.53 0.49 0.41 0.38 0.59 -16.48%
P/EPS 3.60 2.07 6.55 4.64 2.98 2.02 6.59 -33.10%
EY 27.77 48.22 15.27 21.56 33.53 49.46 15.18 49.41%
DY 0.00 0.00 10.56 0.00 21.58 0.00 10.00 -
P/NAPS 0.90 0.94 0.90 0.88 0.86 1.02 1.01 -7.37%

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