[TGL] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 23.5%
YoY- 8.24%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized 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 66,282 48,292 88,934 66,229 65,312 50,948 92,656 -19.96%
PBT 4,766 3,164 6,259 1,729 1,474 -2,508 6,022 -14.40%
Tax -1,032 -472 -1,511 -456 -422 612 -1,492 -21.73%
NP 3,734 2,692 4,748 1,273 1,052 -1,896 4,530 -12.05%
-
NP to SH 3,886 2,876 4,731 1,138 922 -2,032 4,511 -9.43%
-
Tax Rate 21.65% 14.92% 24.14% 26.37% 28.63% - 24.78% -
Total Cost 62,548 45,600 84,186 64,956 64,260 52,844 88,126 -20.38%
-
Net Worth 85,558 86,373 85,558 81,484 81,484 82,298 83,113 1.94%
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 -
Div Payout % - - 43.06% - - - 45.16% -
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 1.94%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
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 5.63% 5.57% 5.34% 1.92% 1.61% -3.72% 4.89% -
ROE 4.54% 3.33% 5.53% 1.40% 1.13% -2.47% 5.43% -
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 162.69 118.53 218.29 162.56 160.31 125.05 227.42 -19.96%
EPS 9.54 7.04 11.61 2.80 2.26 -5.00 11.07 -9.41%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.10 2.12 2.10 2.00 2.00 2.02 2.04 1.94%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 78.10 56.90 104.79 78.04 76.96 60.03 109.18 -19.96%
EPS 4.58 3.39 5.57 1.34 1.09 -2.39 5.32 -9.47%
DPS 0.00 0.00 2.40 0.00 0.00 0.00 2.40 -
NAPS 1.0082 1.0178 1.0082 0.9601 0.9601 0.9697 0.9793 1.95%
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 1.00 0.91 0.97 1.01 1.26 1.38 1.40 -
P/RPS 0.61 0.77 0.44 0.62 0.79 1.10 0.62 -1.07%
P/EPS 10.48 12.89 8.35 36.14 55.68 -27.67 12.64 -11.71%
EY 9.54 7.76 11.97 2.77 1.80 -3.61 7.91 13.26%
DY 0.00 0.00 5.15 0.00 0.00 0.00 3.57 -
P/NAPS 0.48 0.43 0.46 0.51 0.63 0.68 0.69 -21.43%
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 0.96 1.10 0.97 0.88 1.18 1.37 1.38 -
P/RPS 0.59 0.93 0.44 0.54 0.74 1.10 0.61 -2.19%
P/EPS 10.06 15.58 8.35 31.49 52.14 -27.47 12.46 -13.25%
EY 9.94 6.42 11.97 3.18 1.92 -3.64 8.02 15.33%
DY 0.00 0.00 5.15 0.00 0.00 0.00 3.62 -
P/NAPS 0.46 0.52 0.46 0.44 0.59 0.68 0.68 -22.88%

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