[TGL] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 74.82%
YoY- 2.36%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 46,710 100,440 83,765 65,002 36,135 85,665 70,140 -23.68%
PBT 13,465 12,703 12,316 12,559 7,021 11,216 12,208 6.73%
Tax -3,369 -2,964 -3,282 -3,304 -1,825 -2,428 -2,702 15.79%
NP 10,096 9,739 9,034 9,255 5,196 8,788 9,506 4.08%
-
NP to SH 10,075 9,650 8,997 9,082 5,195 8,902 9,491 4.04%
-
Tax Rate 25.02% 23.33% 26.65% 26.31% 25.99% 21.65% 22.13% -
Total Cost 36,614 90,701 74,731 55,747 30,939 76,877 60,634 -28.49%
-
Net Worth 41,504 42,128 35,904 35,904 32,170 27,598 28,018 29.85%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 41,504 42,128 35,904 35,904 32,170 27,598 28,018 29.85%
NOSH 20,752 20,753 20,754 20,754 20,755 20,750 20,754 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 21.61% 9.70% 10.78% 14.24% 14.38% 10.26% 13.55% -
ROE 24.27% 22.91% 25.06% 25.29% 16.15% 32.26% 33.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 225.08 483.98 403.60 313.20 174.10 412.83 337.95 -23.67%
EPS 30.34 29.06 43.35 43.76 25.03 42.90 45.73 -23.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.03 1.73 1.73 1.55 1.33 1.35 29.86%
Adjusted Per Share Value based on latest NOSH - 20,752
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 55.04 118.35 98.70 76.59 42.58 100.94 82.65 -23.68%
EPS 11.87 11.37 10.60 10.70 6.12 10.49 11.18 4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4891 0.4964 0.4231 0.4231 0.3791 0.3252 0.3301 29.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.64 0.01 0.01 0.01 0.01 0.01 0.01 -
P/RPS 0.28 0.00 0.00 0.00 0.01 0.00 0.00 -
P/EPS 1.32 0.02 0.02 0.02 0.04 0.02 0.02 1520.74%
EY 75.86 4,649.90 4,335.00 4,376.00 2,503.00 4,290.00 4,573.00 -93.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 0.01 0.01 0.01 0.01 0.01 901.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 21/05/08 28/02/08 28/11/07 29/08/07 16/05/07 -
Price 0.64 0.64 0.01 0.01 0.01 0.01 0.64 -
P/RPS 0.28 0.13 0.00 0.00 0.01 0.00 0.19 29.40%
P/EPS 1.32 1.38 0.02 0.02 0.04 0.02 1.40 -3.83%
EY 75.86 72.65 4,335.00 4,376.00 2,503.00 4,290.00 71.45 4.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.01 0.01 0.01 0.01 0.47 -22.55%

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