[TGL] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 4.4%
YoY- 93.94%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 101,187 83,580 67,062 46,710 100,440 83,765 65,002 34.35%
PBT 8,877 11,851 14,149 13,465 12,703 12,316 12,559 -20.66%
Tax -2,227 -3,145 -3,749 -3,369 -2,964 -3,282 -3,304 -23.14%
NP 6,650 8,706 10,400 10,096 9,739 9,034 9,255 -19.79%
-
NP to SH 6,748 8,683 10,377 10,075 9,650 8,997 9,082 -17.98%
-
Tax Rate 25.09% 26.54% 26.50% 25.02% 23.33% 26.65% 26.31% -
Total Cost 94,537 74,874 56,662 36,614 90,701 74,731 55,747 42.25%
-
Net Worth 47,425 43,820 71,846 41,504 42,128 35,904 35,904 20.40%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,592 - - - - - - -
Div Payout % 53.24% - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 47,425 43,820 71,846 41,504 42,128 35,904 35,904 20.40%
NOSH 35,928 35,918 35,923 20,752 20,753 20,754 20,754 44.22%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.57% 10.42% 15.51% 21.61% 9.70% 10.78% 14.24% -
ROE 14.23% 19.81% 14.44% 24.27% 22.91% 25.06% 25.29% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 281.63 232.69 186.68 225.08 483.98 403.60 313.20 -6.84%
EPS 17.86 26.15 31.25 30.34 29.06 43.35 43.76 -45.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.22 2.00 2.00 2.03 1.73 1.73 -16.51%
Adjusted Per Share Value based on latest NOSH - 20,752
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 119.60 98.79 79.26 55.21 118.72 99.01 76.83 34.35%
EPS 7.98 10.26 12.27 11.91 11.41 10.63 10.73 -17.92%
DPS 4.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5606 0.5179 0.8492 0.4906 0.4979 0.4244 0.4244 20.40%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.58 0.50 0.64 0.64 0.01 0.01 0.01 -
P/RPS 0.21 0.21 0.34 0.28 0.00 0.00 0.00 -
P/EPS 3.09 2.07 2.22 1.32 0.02 0.02 0.02 2788.14%
EY 32.38 48.35 45.14 75.86 4,649.90 4,335.00 4,376.00 -96.21%
DY 17.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.32 0.32 0.00 0.01 0.01 1149.21%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 19/05/09 27/02/09 25/11/08 26/08/08 21/05/08 28/02/08 -
Price 0.98 0.60 0.50 0.64 0.64 0.01 0.01 -
P/RPS 0.35 0.26 0.27 0.28 0.13 0.00 0.00 -
P/EPS 5.22 2.48 1.73 1.32 1.38 0.02 0.02 3997.94%
EY 19.17 40.29 57.77 75.86 72.65 4,335.00 4,376.00 -97.33%
DY 10.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.49 0.25 0.32 0.32 0.01 0.01 1667.23%

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