[TGL] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -1.66%
YoY- 5.31%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 103,448 105,986 106,692 110,048 108,189 105,790 105,919 -1.56%
PBT 10,178 10,475 10,465 11,156 11,380 10,797 10,264 -0.55%
Tax -2,672 -2,827 -2,797 -3,004 -3,099 -2,925 -2,826 -3.67%
NP 7,506 7,648 7,668 8,152 8,281 7,872 7,438 0.60%
-
NP to SH 7,449 7,589 7,636 8,115 8,252 7,820 7,339 0.99%
-
Tax Rate 26.25% 26.99% 26.73% 26.93% 27.23% 27.09% 27.53% -
Total Cost 95,942 98,338 99,024 101,896 99,908 97,918 98,481 -1.72%
-
Net Worth 77,409 77,409 79,446 72,113 72,928 72,928 74,965 2.16%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 4,074 4,074 4,074 4,074 4,074 4,074 4,074 0.00%
Div Payout % 54.69% 53.69% 53.36% 50.21% 49.37% 52.10% 55.51% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 77,409 77,409 79,446 72,113 72,928 72,928 74,965 2.16%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.26% 7.22% 7.19% 7.41% 7.65% 7.44% 7.02% -
ROE 9.62% 9.80% 9.61% 11.25% 11.32% 10.72% 9.79% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 253.91 260.14 261.87 270.11 265.55 259.66 259.97 -1.56%
EPS 18.28 18.63 18.74 19.92 20.25 19.19 18.01 0.99%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 1.90 1.90 1.95 1.77 1.79 1.79 1.84 2.16%
Adjusted Per Share Value based on latest NOSH - 40,742
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 122.27 125.27 126.11 130.07 127.88 125.04 125.19 -1.56%
EPS 8.80 8.97 9.03 9.59 9.75 9.24 8.67 0.99%
DPS 4.82 4.82 4.82 4.82 4.82 4.82 4.82 0.00%
NAPS 0.915 0.915 0.939 0.8524 0.862 0.862 0.8861 2.16%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.46 1.55 1.55 1.50 1.37 1.41 1.51 -
P/RPS 0.58 0.60 0.59 0.56 0.52 0.54 0.58 0.00%
P/EPS 7.99 8.32 8.27 7.53 6.76 7.35 8.38 -3.13%
EY 12.52 12.02 12.09 13.28 14.78 13.61 11.93 3.27%
DY 6.85 6.45 6.45 6.67 7.30 7.09 6.62 2.30%
P/NAPS 0.77 0.82 0.79 0.85 0.77 0.79 0.82 -4.11%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 25/11/13 28/08/13 28/05/13 27/02/13 27/11/12 -
Price 1.53 1.50 1.60 1.38 1.45 1.35 1.57 -
P/RPS 0.60 0.58 0.61 0.51 0.55 0.52 0.60 0.00%
P/EPS 8.37 8.05 8.54 6.93 7.16 7.03 8.72 -2.69%
EY 11.95 12.42 11.71 14.43 13.97 14.22 11.47 2.77%
DY 6.54 6.67 6.25 7.25 6.90 7.41 6.37 1.77%
P/NAPS 0.81 0.79 0.82 0.78 0.81 0.75 0.85 -3.16%

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