[TGL] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 5.06%
YoY- -52.08%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 106,167 102,756 100,431 97,498 96,454 101,188 100,256 3.88%
PBT 12,872 12,416 9,555 6,678 6,472 8,864 12,225 3.49%
Tax -3,493 -3,286 -2,275 -1,568 -1,636 -2,227 -2,827 15.13%
NP 9,379 9,130 7,280 5,110 4,836 6,637 9,398 -0.13%
-
NP to SH 9,432 9,120 7,372 5,251 4,998 6,791 9,379 0.37%
-
Tax Rate 27.14% 26.47% 23.81% 23.48% 25.28% 25.12% 23.12% -
Total Cost 96,788 93,626 93,151 92,388 91,618 94,551 90,858 4.30%
-
Net Worth 67,900 41,428 59,459 58,710 60,932 47,402 43,788 33.93%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,214 6,214 3,591 3,591 3,591 3,591 - -
Div Payout % 65.89% 68.14% 48.71% 68.39% 71.85% 52.88% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 67,900 41,428 59,459 58,710 60,932 47,402 43,788 33.93%
NOSH 40,177 41,428 40,175 40,212 40,087 35,910 35,892 7.80%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.83% 8.89% 7.25% 5.24% 5.01% 6.56% 9.37% -
ROE 13.89% 22.01% 12.40% 8.94% 8.20% 14.33% 21.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 264.24 248.03 249.98 242.46 240.61 281.78 279.32 -3.62%
EPS 23.48 22.01 18.35 13.06 12.47 18.91 26.13 -6.87%
DPS 15.47 15.00 8.94 8.93 8.96 10.00 0.00 -
NAPS 1.69 1.00 1.48 1.46 1.52 1.32 1.22 24.24%
Adjusted Per Share Value based on latest NOSH - 40,212
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 125.10 121.08 118.34 114.88 113.65 119.23 118.13 3.89%
EPS 11.11 10.75 8.69 6.19 5.89 8.00 11.05 0.36%
DPS 7.32 7.32 4.23 4.23 4.23 4.23 0.00 -
NAPS 0.8001 0.4882 0.7006 0.6918 0.718 0.5586 0.516 33.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.51 1.15 1.10 1.18 0.93 0.58 0.50 -
P/RPS 0.57 0.46 0.44 0.49 0.39 0.21 0.18 115.49%
P/EPS 6.43 5.22 5.99 9.04 7.46 3.07 1.91 124.45%
EY 15.55 19.14 16.68 11.07 13.41 32.60 52.26 -55.39%
DY 10.24 13.04 8.13 7.57 9.63 17.24 0.00 -
P/NAPS 0.89 1.15 0.74 0.81 0.61 0.44 0.41 67.57%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 23/08/10 26/05/10 23/02/10 24/11/09 27/08/09 19/05/09 -
Price 1.73 1.50 1.07 1.09 1.15 0.98 0.60 -
P/RPS 0.65 0.60 0.43 0.45 0.48 0.35 0.21 112.24%
P/EPS 7.37 6.81 5.83 8.35 9.22 5.18 2.30 117.19%
EY 13.57 14.68 17.15 11.98 10.84 19.30 43.55 -54.00%
DY 8.94 10.00 8.35 8.19 7.79 10.20 0.00 -
P/NAPS 1.02 1.50 0.72 0.75 0.76 0.74 0.49 62.95%

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