[TGL] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 7.26%
YoY- 8.4%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 83,580 67,062 46,710 100,440 83,765 65,002 36,135 74.80%
PBT 11,851 14,149 13,465 12,703 12,316 12,559 7,021 41.72%
Tax -3,145 -3,749 -3,369 -2,964 -3,282 -3,304 -1,825 43.69%
NP 8,706 10,400 10,096 9,739 9,034 9,255 5,196 41.02%
-
NP to SH 8,683 10,377 10,075 9,650 8,997 9,082 5,195 40.79%
-
Tax Rate 26.54% 26.50% 25.02% 23.33% 26.65% 26.31% 25.99% -
Total Cost 74,874 56,662 36,614 90,701 74,731 55,747 30,939 80.15%
-
Net Worth 43,820 71,846 41,504 42,128 35,904 35,904 32,170 22.85%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 43,820 71,846 41,504 42,128 35,904 35,904 32,170 22.85%
NOSH 35,918 35,923 20,752 20,753 20,754 20,754 20,755 44.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.42% 15.51% 21.61% 9.70% 10.78% 14.24% 14.38% -
ROE 19.81% 14.44% 24.27% 22.91% 25.06% 25.29% 16.15% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 232.69 186.68 225.08 483.98 403.60 313.20 174.10 21.31%
EPS 26.15 31.25 30.34 29.06 43.35 43.76 25.03 2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 2.00 2.00 2.03 1.73 1.73 1.55 -14.73%
Adjusted Per Share Value based on latest NOSH - 20,666
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 98.79 79.26 55.21 118.72 99.01 76.83 42.71 74.81%
EPS 10.26 12.27 11.91 11.41 10.63 10.73 6.14 40.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5179 0.8492 0.4906 0.4979 0.4244 0.4244 0.3802 22.85%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.50 0.64 0.64 0.01 0.01 0.01 0.01 -
P/RPS 0.21 0.34 0.28 0.00 0.00 0.00 0.01 659.75%
P/EPS 2.07 2.22 1.32 0.02 0.02 0.02 0.04 1285.36%
EY 48.35 45.14 75.86 4,649.90 4,335.00 4,376.00 2,503.00 -92.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.32 0.00 0.01 0.01 0.01 1086.33%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 27/02/09 25/11/08 26/08/08 21/05/08 28/02/08 28/11/07 -
Price 0.60 0.50 0.64 0.64 0.01 0.01 0.01 -
P/RPS 0.26 0.27 0.28 0.13 0.00 0.00 0.01 775.90%
P/EPS 2.48 1.73 1.32 1.38 0.02 0.02 0.04 1462.56%
EY 40.29 57.77 75.86 72.65 4,335.00 4,376.00 2,503.00 -93.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.25 0.32 0.32 0.01 0.01 0.01 1235.88%

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