Highlights

[TGL] YoY Quarter Result on 2020-06-30 [#4]

Stock [TGL]: TEO GUAN LEE CORP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -246.46%    YoY -     -105.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 23,515 49,678 39,262 37,643 36,164 27,733 24,521 -0.70%
  YoY % -52.67% 26.53% 4.30% 4.09% 30.40% 13.10% -
  Horiz. % 95.90% 202.59% 160.12% 153.51% 147.48% 113.10% 100.00%
PBT -538 4,790 4,962 4,784 2,852 465 -54 46.64%
  YoY % -111.23% -3.47% 3.72% 67.74% 513.33% 961.11% -
  Horiz. % 996.30% -8,870.37% -9,188.89% -8,859.26% -5,281.48% -861.11% 100.00%
Tax 241 -1,148 -1,169 -1,092 -577 -122 -210 -
  YoY % 120.99% 1.80% -7.05% -89.25% -372.95% 41.90% -
  Horiz. % -114.76% 546.67% 556.67% 520.00% 274.76% 58.10% 100.00%
NP -297 3,642 3,793 3,692 2,275 343 -264 1.98%
  YoY % -108.15% -3.98% 2.74% 62.29% 563.27% 229.92% -
  Horiz. % 112.50% -1,379.55% -1,436.74% -1,398.48% -861.74% -129.92% 100.00%
NP to SH -186 3,690 3,877 3,722 2,257 104 -212 -2.16%
  YoY % -105.04% -4.82% 4.16% 64.91% 2,070.19% 149.06% -
  Horiz. % 87.74% -1,740.57% -1,828.77% -1,755.66% -1,064.62% -49.06% 100.00%
Tax Rate - % 23.97 % 23.56 % 22.83 % 20.23 % 26.24 % - % -
  YoY % 0.00% 1.74% 3.20% 12.85% -22.90% 0.00% -
  Horiz. % 0.00% 91.35% 89.79% 87.00% 77.10% 100.00% -
Total Cost 23,812 46,036 35,469 33,951 33,889 27,390 24,785 -0.66%
  YoY % -48.28% 29.79% 4.47% 0.18% 23.73% 10.51% -
  Horiz. % 96.07% 185.74% 143.11% 136.98% 136.73% 110.51% 100.00%
Net Worth 88,410 89,632 85,558 83,113 81,076 79,039 77,002 2.33%
  YoY % -1.36% 4.76% 2.94% 2.51% 2.58% 2.65% -
  Horiz. % 114.81% 116.40% 111.11% 107.94% 105.29% 102.65% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 3,463 2,037 2,037 3,055 3,055 3,055 -
  YoY % 0.00% 70.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 113.33% 66.67% 66.67% 100.00% 100.00% 100.00%
Div Payout % - % 93.85 % 52.54 % 54.73 % 135.39 % 2,938.13 % - % -
  YoY % 0.00% 78.63% -4.00% -59.58% -95.39% 0.00% -
  Horiz. % 0.00% 3.19% 1.79% 1.86% 4.61% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 88,410 89,632 85,558 83,113 81,076 79,039 77,002 2.33%
  YoY % -1.36% 4.76% 2.94% 2.51% 2.58% 2.65% -
  Horiz. % 114.81% 116.40% 111.11% 107.94% 105.29% 102.65% 100.00%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -1.26 % 7.33 % 9.66 % 9.81 % 6.29 % 1.24 % -1.08 % 2.60%
  YoY % -117.19% -24.12% -1.53% 55.96% 407.26% 214.81% -
  Horiz. % 116.67% -678.70% -894.44% -908.33% -582.41% -114.81% 100.00%
ROE -0.21 % 4.12 % 4.53 % 4.48 % 2.78 % 0.13 % -0.28 % -4.68%
  YoY % -105.10% -9.05% 1.12% 61.15% 2,038.46% 146.43% -
  Horiz. % 75.00% -1,471.43% -1,617.86% -1,600.00% -992.86% -46.43% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 57.72 121.93 96.37 92.39 88.76 68.07 60.19 -0.70%
  YoY % -52.66% 26.52% 4.31% 4.09% 30.40% 13.09% -
  Horiz. % 95.90% 202.58% 160.11% 153.50% 147.47% 113.09% 100.00%
EPS -0.46 9.06 9.52 9.14 5.54 0.26 -0.52 -2.02%
  YoY % -105.08% -4.83% 4.16% 64.98% 2,030.77% 150.00% -
  Horiz. % 88.46% -1,742.31% -1,830.77% -1,757.69% -1,065.38% -50.00% 100.00%
DPS 0.00 8.50 5.00 5.00 7.50 7.50 7.50 -
  YoY % 0.00% 70.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 113.33% 66.67% 66.67% 100.00% 100.00% 100.00%
NAPS 2.1700 2.2000 2.1000 2.0400 1.9900 1.9400 1.8900 2.33%
  YoY % -1.36% 4.76% 2.94% 2.51% 2.58% 2.65% -
  Horiz. % 114.81% 116.40% 111.11% 107.94% 105.29% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,742
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 57.72 121.93 96.37 92.39 88.76 68.07 60.19 -0.70%
  YoY % -52.66% 26.52% 4.31% 4.09% 30.40% 13.09% -
  Horiz. % 95.90% 202.58% 160.11% 153.50% 147.47% 113.09% 100.00%
EPS -0.46 9.06 9.52 9.14 5.54 0.26 -0.52 -2.02%
  YoY % -105.08% -4.83% 4.16% 64.98% 2,030.77% 150.00% -
  Horiz. % 88.46% -1,742.31% -1,830.77% -1,757.69% -1,065.38% -50.00% 100.00%
DPS 0.00 8.50 5.00 5.00 7.50 7.50 7.50 -
  YoY % 0.00% 70.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 113.33% 66.67% 66.67% 100.00% 100.00% 100.00%
NAPS 2.1700 2.2000 2.1000 2.0400 1.9900 1.9400 1.8900 2.33%
  YoY % -1.36% 4.76% 2.94% 2.51% 2.58% 2.65% -
  Horiz. % 114.81% 116.40% 111.11% 107.94% 105.29% 102.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.0800 1.0000 0.9700 1.4000 1.3000 1.3800 1.5400 -
P/RPS 1.87 0.82 1.01 1.52 1.46 2.03 2.56 -5.10%
  YoY % 128.05% -18.81% -33.55% 4.11% -28.08% -20.70% -
  Horiz. % 73.05% 32.03% 39.45% 59.38% 57.03% 79.30% 100.00%
P/EPS -236.57 11.04 10.19 15.32 23.47 540.62 -295.96 -3.66%
  YoY % -2,242.84% 8.34% -33.49% -34.73% -95.66% 282.67% -
  Horiz. % 79.93% -3.73% -3.44% -5.18% -7.93% -182.67% 100.00%
EY -0.42 9.06 9.81 6.53 4.26 0.18 -0.34 3.58%
  YoY % -104.64% -7.65% 50.23% 53.29% 2,266.67% 152.94% -
  Horiz. % 123.53% -2,664.71% -2,885.29% -1,920.59% -1,252.94% -52.94% 100.00%
DY 0.00 8.50 5.15 3.57 5.77 5.43 4.87 -
  YoY % 0.00% 65.05% 44.26% -38.13% 6.26% 11.50% -
  Horiz. % 0.00% 174.54% 105.75% 73.31% 118.48% 111.50% 100.00%
P/NAPS 0.50 0.45 0.46 0.69 0.65 0.71 0.81 -7.72%
  YoY % 11.11% -2.17% -33.33% 6.15% -8.45% -12.35% -
  Horiz. % 61.73% 55.56% 56.79% 85.19% 80.25% 87.65% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 27/08/18 28/08/17 29/08/16 26/08/15 28/08/14 -
Price 1.0500 1.0600 0.9700 1.3800 1.3200 1.2500 1.7300 -
P/RPS 1.82 0.87 1.01 1.49 1.49 1.84 2.87 -7.30%
  YoY % 109.20% -13.86% -32.21% 0.00% -19.02% -35.89% -
  Horiz. % 63.41% 30.31% 35.19% 51.92% 51.92% 64.11% 100.00%
P/EPS -230.00 11.70 10.19 15.11 23.83 489.69 -332.47 -5.95%
  YoY % -2,065.81% 14.82% -32.56% -36.59% -95.13% 247.29% -
  Horiz. % 69.18% -3.52% -3.06% -4.54% -7.17% -147.29% 100.00%
EY -0.43 8.54 9.81 6.62 4.20 0.20 -0.30 6.18%
  YoY % -105.04% -12.95% 48.19% 57.62% 2,000.00% 166.67% -
  Horiz. % 143.33% -2,846.67% -3,270.00% -2,206.67% -1,400.00% -66.67% 100.00%
DY 0.00 8.02 5.15 3.62 5.68 6.00 4.34 -
  YoY % 0.00% 55.73% 42.27% -36.27% -5.33% 38.25% -
  Horiz. % 0.00% 184.79% 118.66% 83.41% 130.88% 138.25% 100.00%
P/NAPS 0.48 0.48 0.46 0.68 0.66 0.64 0.92 -10.27%
  YoY % 0.00% 4.35% -32.35% 3.03% 3.13% -30.43% -
  Horiz. % 52.17% 52.17% 50.00% 73.91% 71.74% 69.57% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS