[TGL] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 32.59%
YoY- 126.07%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 46,017 8,588 105,514 71,359 46,925 24,006 87,029 -34.53%
PBT 5,158 309 8,182 6,532 5,058 3,399 2,396 66.49%
Tax -1,511 -132 -2,144 -1,684 -1,279 -877 -458 121.13%
NP 3,647 177 6,038 4,848 3,779 2,522 1,938 52.24%
-
NP to SH 3,634 178 6,346 5,159 3,891 2,517 2,096 44.17%
-
Tax Rate 29.29% 42.72% 26.20% 25.78% 25.29% 25.80% 19.12% -
Total Cost 42,370 8,411 99,476 66,511 43,146 21,484 85,091 -37.09%
-
Net Worth 95,336 93,706 93,706 92,484 91,262 90,854 88,410 5.14%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 2,444 - 1,222 1,222 - -
Div Payout % - - 38.52% - 31.41% 48.56% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 95,336 93,706 93,706 92,484 91,262 90,854 88,410 5.14%
NOSH 81,484 81,484 40,742 40,742 40,742 40,742 40,742 58.53%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.93% 2.06% 5.72% 6.79% 8.05% 10.51% 2.23% -
ROE 3.81% 0.19% 6.77% 5.58% 4.26% 2.77% 2.37% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 56.47 10.54 258.98 175.15 115.18 58.92 213.61 -58.70%
EPS 4.46 0.22 15.58 12.66 9.55 6.18 5.14 -9.00%
DPS 0.00 0.00 6.00 0.00 3.00 3.00 0.00 -
NAPS 1.17 1.15 2.30 2.27 2.24 2.23 2.17 -33.68%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 54.22 10.12 124.33 84.08 55.29 28.29 102.55 -34.53%
EPS 4.28 0.21 7.48 6.08 4.58 2.97 2.47 44.12%
DPS 0.00 0.00 2.88 0.00 1.44 1.44 0.00 -
NAPS 1.1234 1.1042 1.1042 1.0898 1.0754 1.0706 1.0418 5.14%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.02 1.12 2.06 1.38 1.10 0.98 1.08 -
P/RPS 1.81 10.63 0.80 0.79 0.96 1.66 0.51 132.13%
P/EPS 22.87 512.71 13.23 10.90 11.52 15.86 20.99 5.86%
EY 4.37 0.20 7.56 9.18 8.68 6.30 4.76 -5.52%
DY 0.00 0.00 2.91 0.00 2.73 3.06 0.00 -
P/NAPS 0.87 0.97 0.90 0.61 0.49 0.44 0.50 44.52%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 23/09/21 27/05/21 26/02/21 26/11/20 27/08/20 -
Price 1.03 1.10 1.10 2.00 1.33 1.05 1.05 -
P/RPS 1.82 10.44 0.42 1.14 1.15 1.78 0.49 139.26%
P/EPS 23.10 503.55 7.06 15.79 13.93 17.00 20.41 8.57%
EY 4.33 0.20 14.16 6.33 7.18 5.88 4.90 -7.89%
DY 0.00 0.00 5.45 0.00 2.26 2.86 0.00 -
P/NAPS 0.88 0.96 0.48 0.88 0.59 0.47 0.48 49.62%

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