[TGL] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -31.9%
YoY- -38.26%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 91,796 105,936 101,608 98,500 106,836 132,784 104,943 -8.51%
PBT 8,164 14,912 6,288 8,956 13,066 32,620 10,814 -17.04%
Tax -2,272 -4,064 -1,911 -2,385 -3,376 -8,280 -2,972 -16.35%
NP 5,892 10,848 4,377 6,570 9,690 24,340 7,842 -17.31%
-
NP to SH 6,142 11,232 4,434 6,593 9,682 24,176 7,798 -14.67%
-
Tax Rate 27.83% 27.25% 30.39% 26.63% 25.84% 25.38% 27.48% -
Total Cost 85,904 95,088 97,231 91,929 97,146 108,444 97,101 -7.82%
-
Net Worth 79,039 81,484 79,039 79,446 80,261 83,113 77,002 1.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 3,055 - - - 3,055 -
Div Payout % - - 68.91% - - - 39.19% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 79,039 81,484 79,039 79,446 80,261 83,113 77,002 1.75%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.42% 10.24% 4.31% 6.67% 9.07% 18.33% 7.47% -
ROE 7.77% 13.78% 5.61% 8.30% 12.06% 29.09% 10.13% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 225.31 260.02 249.39 241.77 262.23 325.91 257.58 -8.51%
EPS 15.08 27.56 10.88 16.19 23.76 59.32 19.14 -14.65%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 1.94 2.00 1.94 1.95 1.97 2.04 1.89 1.75%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 108.17 124.83 119.73 116.06 125.89 156.46 123.66 -8.51%
EPS 7.24 13.23 5.22 7.77 11.41 28.49 9.19 -14.66%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.60 -
NAPS 0.9313 0.9601 0.9313 0.9361 0.9457 0.9793 0.9073 1.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.40 1.25 1.38 1.31 1.50 1.65 1.54 -
P/RPS 0.62 0.48 0.55 0.54 0.57 0.51 0.60 2.20%
P/EPS 9.29 4.53 12.68 8.09 6.31 2.78 8.05 9.99%
EY 10.77 22.05 7.89 12.35 15.84 35.96 12.43 -9.09%
DY 0.00 0.00 5.43 0.00 0.00 0.00 4.87 -
P/NAPS 0.72 0.63 0.71 0.67 0.76 0.81 0.81 -7.53%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 26/08/15 27/05/15 27/02/15 26/11/14 28/08/14 -
Price 1.50 1.55 1.25 1.52 1.40 1.62 1.73 -
P/RPS 0.67 0.60 0.50 0.63 0.53 0.50 0.67 0.00%
P/EPS 9.95 5.62 11.49 9.39 5.89 2.73 9.04 6.58%
EY 10.05 17.79 8.71 10.65 16.97 36.63 11.06 -6.16%
DY 0.00 0.00 6.00 0.00 0.00 0.00 4.34 -
P/NAPS 0.77 0.78 0.64 0.78 0.71 0.79 0.92 -11.15%

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