[TGL] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -48.5%
YoY- 14.26%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 167,904 101,187 111,440 134,124 186,840 100,440 111,686 31.19%
PBT 44,292 8,877 15,801 28,298 53,860 12,703 16,421 93.65%
Tax -11,112 -2,227 -4,193 -7,498 -13,476 -2,964 -4,376 86.02%
NP 33,180 6,650 11,608 20,800 40,384 9,739 12,045 96.38%
-
NP to SH 33,128 6,748 11,577 20,754 40,300 9,650 11,996 96.71%
-
Tax Rate 25.09% 25.09% 26.54% 26.50% 25.02% 23.33% 26.65% -
Total Cost 134,724 94,537 99,832 113,324 146,456 90,701 99,641 22.25%
-
Net Worth 60,932 47,425 43,820 71,846 41,504 42,128 35,904 42.23%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 3,592 - - - - - -
Div Payout % - 53.24% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 60,932 47,425 43,820 71,846 41,504 42,128 35,904 42.23%
NOSH 40,087 35,928 35,918 35,923 20,752 20,753 20,754 55.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.76% 6.57% 10.42% 15.51% 21.61% 9.70% 10.78% -
ROE 54.37% 14.23% 26.42% 28.89% 97.10% 22.91% 33.41% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 418.85 281.63 310.26 373.36 900.34 483.98 538.14 -15.37%
EPS 82.64 17.86 34.87 62.50 121.36 29.06 57.80 26.88%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.32 1.22 2.00 2.00 2.03 1.73 -8.25%
Adjusted Per Share Value based on latest NOSH - 35,955
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 197.85 119.23 131.31 158.04 220.16 118.35 131.60 31.20%
EPS 39.04 7.95 13.64 24.45 47.49 11.37 14.14 96.68%
DPS 0.00 4.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.718 0.5588 0.5163 0.8466 0.4891 0.4964 0.4231 42.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.93 0.58 0.50 0.64 0.64 0.01 0.01 -
P/RPS 0.22 0.21 0.16 0.17 0.07 0.00 0.00 -
P/EPS 1.13 3.09 1.55 1.11 0.33 0.02 0.02 1368.81%
EY 88.86 32.38 64.46 90.27 303.43 4,649.90 5,780.00 -93.80%
DY 0.00 17.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.44 0.41 0.32 0.32 0.00 0.01 1445.73%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 19/05/09 27/02/09 25/11/08 26/08/08 21/05/08 -
Price 1.15 0.98 0.60 0.50 0.64 0.64 0.01 -
P/RPS 0.27 0.35 0.19 0.13 0.07 0.13 0.00 -
P/EPS 1.39 5.22 1.86 0.87 0.33 1.38 0.02 1586.04%
EY 71.86 19.17 53.72 115.55 303.43 72.65 5,780.00 -94.61%
DY 0.00 10.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.49 0.25 0.32 0.32 0.01 1689.49%

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