[TGL] YoY 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 100,309 101,608 104,943 110,048 106,611 109,312 102,756 -0.40%
PBT 7,108 7,182 10,814 11,156 10,754 12,013 12,416 -8.86%
Tax -1,748 -1,911 -2,972 -3,004 -2,938 -3,133 -3,286 -9.97%
NP 5,360 5,271 7,842 8,152 7,816 8,880 9,130 -8.48%
-
NP to SH 5,456 5,049 7,798 8,115 7,706 8,788 9,120 -8.19%
-
Tax Rate 24.59% 26.61% 27.48% 26.93% 27.32% 26.08% 26.47% -
Total Cost 94,949 96,337 97,101 101,896 98,795 100,432 93,626 0.23%
-
Net Worth 81,076 79,039 77,002 72,113 67,224 63,907 41,428 11.82%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,055 3,055 3,055 4,074 4,074 6,067 6,214 -11.15%
Div Payout % 56.01% 60.52% 39.19% 50.21% 52.87% 69.04% 68.14% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 81,076 79,039 77,002 72,113 67,224 63,907 41,428 11.82%
NOSH 40,742 40,742 40,742 40,742 40,742 40,447 41,428 -0.27%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.34% 5.19% 7.47% 7.41% 7.33% 8.12% 8.89% -
ROE 6.73% 6.39% 10.13% 11.25% 11.46% 13.75% 22.01% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 246.21 249.39 257.58 270.11 261.67 270.25 248.03 -0.12%
EPS 13.39 12.39 19.14 19.92 18.91 21.73 22.01 -7.94%
DPS 7.50 7.50 7.50 10.00 10.00 15.00 15.00 -10.90%
NAPS 1.99 1.94 1.89 1.77 1.65 1.58 1.00 12.14%
Adjusted Per Share Value based on latest NOSH - 40,742
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 118.20 119.73 123.66 129.67 125.62 128.80 121.08 -0.40%
EPS 6.43 5.95 9.19 9.56 9.08 10.36 10.75 -8.20%
DPS 3.60 3.60 3.60 4.80 4.80 7.15 7.32 -11.14%
NAPS 0.9553 0.9313 0.9073 0.8497 0.7921 0.753 0.4882 11.82%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.30 1.38 1.54 1.50 1.50 1.50 1.15 -
P/RPS 0.53 0.55 0.60 0.56 0.57 0.56 0.46 2.38%
P/EPS 9.71 11.14 8.05 7.53 7.93 6.90 5.22 10.88%
EY 10.30 8.98 12.43 13.28 12.61 14.48 19.14 -9.80%
DY 5.77 5.43 4.87 6.67 6.67 10.00 13.04 -12.69%
P/NAPS 0.65 0.71 0.81 0.85 0.91 0.95 1.15 -9.06%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 28/08/14 28/08/13 29/08/12 29/08/11 23/08/10 -
Price 1.32 1.25 1.73 1.38 1.60 1.42 1.50 -
P/RPS 0.54 0.50 0.67 0.51 0.61 0.53 0.60 -1.73%
P/EPS 9.86 10.09 9.04 6.93 8.46 6.54 6.81 6.35%
EY 10.15 9.91 11.06 14.43 11.82 15.30 14.68 -5.95%
DY 5.68 6.00 4.34 7.25 6.25 10.56 10.00 -8.98%
P/NAPS 0.66 0.64 0.92 0.78 0.97 0.90 1.50 -12.77%

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