[TGL] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -33.96%
YoY- -5.2%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 134,124 186,840 100,440 111,686 130,004 144,540 85,665 34.65%
PBT 28,298 53,860 12,703 16,421 25,118 28,084 11,216 84.81%
Tax -7,498 -13,476 -2,964 -4,376 -6,608 -7,300 -2,428 111.33%
NP 20,800 40,384 9,739 12,045 18,510 20,784 8,788 77.13%
-
NP to SH 20,754 40,300 9,650 11,996 18,164 20,780 8,902 75.37%
-
Tax Rate 26.50% 25.02% 23.33% 26.65% 26.31% 25.99% 21.65% -
Total Cost 113,324 146,456 90,701 99,641 111,494 123,756 76,877 29.37%
-
Net Worth 71,846 41,504 42,128 35,904 35,904 32,170 27,598 88.69%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 71,846 41,504 42,128 35,904 35,904 32,170 27,598 88.69%
NOSH 35,923 20,752 20,753 20,754 20,754 20,755 20,750 43.93%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.51% 21.61% 9.70% 10.78% 14.24% 14.38% 10.26% -
ROE 28.89% 97.10% 22.91% 33.41% 50.59% 64.59% 32.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 373.36 900.34 483.98 538.14 626.40 696.41 412.83 -6.45%
EPS 62.50 121.36 29.06 57.80 87.52 100.12 42.90 28.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.03 1.73 1.73 1.55 1.33 31.09%
Adjusted Per Share Value based on latest NOSH - 20,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 158.53 220.84 118.72 132.01 153.66 170.84 101.25 34.65%
EPS 24.53 47.63 11.41 14.18 21.47 24.56 10.52 75.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8492 0.4906 0.4979 0.4244 0.4244 0.3802 0.3262 88.69%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.64 0.64 0.01 0.01 0.01 0.01 0.01 -
P/RPS 0.17 0.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 1.11 0.33 0.02 0.02 0.01 0.01 0.02 1337.39%
EY 90.27 303.43 4,649.90 5,780.00 8,752.00 10,012.00 4,290.00 -92.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.00 0.01 0.01 0.01 0.01 897.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 26/08/08 21/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.50 0.64 0.64 0.01 0.01 0.01 0.01 -
P/RPS 0.13 0.07 0.13 0.00 0.00 0.00 0.00 -
P/EPS 0.87 0.33 1.38 0.02 0.01 0.01 0.02 1122.81%
EY 115.55 303.43 72.65 5,780.00 8,752.00 10,012.00 4,290.00 -90.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.32 0.01 0.01 0.01 0.01 746.68%

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