[TGL] YoY Annualized Quarter Result on 30-Jun-2019 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 81.44%
YoY- 32.95%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 129,650 105,514 87,029 114,029 88,934 92,656 100,309 4.36%
PBT 21,789 8,182 2,396 8,023 6,259 6,022 7,108 20.51%
Tax -4,813 -2,144 -458 -1,871 -1,511 -1,492 -1,748 18.38%
NP 16,976 6,038 1,938 6,152 4,748 4,530 5,360 21.17%
-
NP to SH 15,935 6,346 2,096 6,290 4,731 4,511 5,455 19.55%
-
Tax Rate 22.09% 26.20% 19.12% 23.32% 24.14% 24.78% 24.59% -
Total Cost 112,674 99,476 85,091 107,877 84,186 88,126 94,949 2.89%
-
Net Worth 107,325 93,706 88,410 89,632 85,558 83,113 81,076 4.78%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 6,554 2,444 - 3,463 2,037 2,037 3,055 13.55%
Div Payout % 41.13% 38.52% - 55.06% 43.06% 45.16% 56.02% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 107,325 93,706 88,410 89,632 85,558 83,113 81,076 4.78%
NOSH 82,236 40,742 40,742 40,742 40,742 40,742 40,742 12.41%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 13.09% 5.72% 2.23% 5.40% 5.34% 4.89% 5.34% -
ROE 14.85% 6.77% 2.37% 7.02% 5.53% 5.43% 6.73% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 158.25 258.98 213.61 279.88 218.29 227.42 246.21 -7.09%
EPS 19.49 15.58 5.14 15.44 11.61 11.07 13.39 6.45%
DPS 8.00 6.00 0.00 8.50 5.00 5.00 7.50 1.08%
NAPS 1.31 2.30 2.17 2.20 2.10 2.04 1.99 -6.72%
Adjusted Per Share Value based on latest NOSH - 40,742
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 152.77 124.33 102.55 134.36 104.79 109.18 118.20 4.36%
EPS 18.78 7.48 2.47 7.41 5.57 5.32 6.43 19.54%
DPS 7.72 2.88 0.00 4.08 2.40 2.40 3.60 13.55%
NAPS 1.2646 1.1042 1.0418 1.0562 1.0082 0.9793 0.9553 4.78%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.07 2.06 1.08 1.00 0.97 1.40 1.30 -
P/RPS 0.68 0.80 0.51 0.36 0.44 0.62 0.53 4.23%
P/EPS 5.50 13.23 20.99 6.48 8.35 12.64 9.71 -9.03%
EY 18.18 7.56 4.76 15.44 11.97 7.91 10.30 9.92%
DY 7.48 2.91 0.00 8.50 5.15 3.57 5.77 4.41%
P/NAPS 0.82 0.90 0.50 0.45 0.46 0.69 0.65 3.94%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 23/09/21 27/08/20 28/08/19 27/08/18 28/08/17 29/08/16 -
Price 1.05 1.10 1.05 1.06 0.97 1.38 1.32 -
P/RPS 0.66 0.42 0.49 0.38 0.44 0.61 0.54 3.39%
P/EPS 5.40 7.06 20.41 6.87 8.35 12.46 9.86 -9.54%
EY 18.52 14.16 4.90 14.56 11.97 8.02 10.14 10.55%
DY 7.62 5.45 0.00 8.02 5.15 3.62 5.68 5.01%
P/NAPS 0.80 0.48 0.48 0.48 0.46 0.68 0.66 3.25%

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