[TGL] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -51.33%
YoY- 23.08%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 21,228 16,814 36,164 18,247 19,414 26,484 27,733 -16.25%
PBT 635 493 2,852 174 354 3,728 465 22.97%
Tax -200 -135 -577 -35 -120 -1,016 -122 38.82%
NP 435 358 2,275 139 234 2,712 343 17.08%
-
NP to SH 422 331 2,257 128 263 2,808 104 153.32%
-
Tax Rate 31.50% 27.38% 20.23% 20.11% 33.90% 27.25% 26.24% -
Total Cost 20,793 16,456 33,889 18,108 19,180 23,772 27,390 -16.71%
-
Net Worth 79,039 81,484 81,076 78,632 79,039 81,484 79,039 0.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 3,055 - - - 3,055 -
Div Payout % - - 135.39% - - - 2,938.13% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 79,039 81,484 81,076 78,632 79,039 81,484 79,039 0.00%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.05% 2.13% 6.29% 0.76% 1.21% 10.24% 1.24% -
ROE 0.53% 0.41% 2.78% 0.16% 0.33% 3.45% 0.13% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 52.10 41.27 88.76 44.79 47.65 65.00 68.07 -16.25%
EPS 1.04 0.81 5.54 0.31 0.65 6.89 0.26 150.92%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 1.94 2.00 1.99 1.93 1.94 2.00 1.94 0.00%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 25.01 19.81 42.61 21.50 22.88 31.21 32.68 -16.26%
EPS 0.50 0.39 2.66 0.15 0.31 3.31 0.12 157.81%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.60 -
NAPS 0.9313 0.9601 0.9553 0.9265 0.9313 0.9601 0.9313 0.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.45 1.43 1.30 1.31 1.40 1.25 1.38 -
P/RPS 2.78 3.47 1.46 2.92 2.94 1.92 2.03 23.20%
P/EPS 139.99 176.02 23.47 416.97 216.88 18.14 540.62 -59.20%
EY 0.71 0.57 4.26 0.24 0.46 5.51 0.18 148.60%
DY 0.00 0.00 5.77 0.00 0.00 0.00 5.43 -
P/NAPS 0.75 0.72 0.65 0.68 0.72 0.63 0.71 3.70%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 29/08/16 25/05/16 25/02/16 26/11/15 26/08/15 -
Price 1.38 1.48 1.32 1.27 1.50 1.55 1.25 -
P/RPS 2.65 3.59 1.49 2.84 3.15 2.38 1.84 27.39%
P/EPS 133.23 182.17 23.83 404.24 232.37 22.49 489.69 -57.84%
EY 0.75 0.55 4.20 0.25 0.43 4.45 0.20 140.40%
DY 0.00 0.00 5.68 0.00 0.00 0.00 6.00 -
P/NAPS 0.71 0.74 0.66 0.66 0.77 0.78 0.64 7.13%

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