[TGL] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -32.75%
YoY- -43.14%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 88,934 92,656 100,309 101,608 104,943 110,048 106,611 -2.97%
PBT 6,259 6,022 7,108 6,288 10,814 11,156 10,754 -8.62%
Tax -1,511 -1,492 -1,748 -1,911 -2,972 -3,004 -2,938 -10.48%
NP 4,748 4,530 5,360 4,377 7,842 8,152 7,816 -7.96%
-
NP to SH 4,731 4,511 5,455 4,434 7,798 8,115 7,784 -7.96%
-
Tax Rate 24.14% 24.78% 24.59% 30.39% 27.48% 26.93% 27.32% -
Total Cost 84,186 88,126 94,949 97,231 97,101 101,896 98,795 -2.63%
-
Net Worth 85,558 83,113 81,076 79,039 77,002 72,113 67,224 4.09%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,037 2,037 3,055 3,055 3,055 4,074 4,074 -10.90%
Div Payout % 43.06% 45.16% 56.02% 68.91% 39.19% 50.21% 52.34% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 85,558 83,113 81,076 79,039 77,002 72,113 67,224 4.09%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.34% 4.89% 5.34% 4.31% 7.47% 7.41% 7.33% -
ROE 5.53% 5.43% 6.73% 5.61% 10.13% 11.25% 11.58% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 218.29 227.42 246.21 249.39 257.58 270.11 261.67 -2.97%
EPS 11.61 11.07 13.39 10.88 19.14 19.92 19.11 -7.96%
DPS 5.00 5.00 7.50 7.50 7.50 10.00 10.00 -10.90%
NAPS 2.10 2.04 1.99 1.94 1.89 1.77 1.65 4.09%
Adjusted Per Share Value based on latest NOSH - 40,742
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 104.79 109.18 118.20 119.73 123.66 129.67 125.62 -2.97%
EPS 5.57 5.32 6.43 5.22 9.19 9.56 9.17 -7.96%
DPS 2.40 2.40 3.60 3.60 3.60 4.80 4.80 -10.90%
NAPS 1.0082 0.9793 0.9553 0.9313 0.9073 0.8497 0.7921 4.10%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.97 1.40 1.30 1.38 1.54 1.50 1.50 -
P/RPS 0.44 0.62 0.53 0.55 0.60 0.56 0.57 -4.22%
P/EPS 8.35 12.64 9.71 12.68 8.05 7.53 7.85 1.03%
EY 11.97 7.91 10.30 7.89 12.43 13.28 12.74 -1.03%
DY 5.15 3.57 5.77 5.43 4.87 6.67 6.67 -4.21%
P/NAPS 0.46 0.69 0.65 0.71 0.81 0.85 0.91 -10.74%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 29/08/16 26/08/15 28/08/14 28/08/13 29/08/12 -
Price 0.97 1.38 1.32 1.25 1.73 1.38 1.60 -
P/RPS 0.44 0.61 0.54 0.50 0.67 0.51 0.61 -5.29%
P/EPS 8.35 12.46 9.86 11.49 9.04 6.93 8.37 -0.03%
EY 11.97 8.02 10.14 8.71 11.06 14.43 11.94 0.04%
DY 5.15 3.62 5.68 6.00 4.34 7.25 6.25 -3.17%
P/NAPS 0.46 0.68 0.66 0.64 0.92 0.78 0.97 -11.68%

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