[TGL] QoQ Cumulative 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- -0.94%
YoY- -5.2%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 67,062 46,710 100,440 83,765 65,002 36,135 85,665 -14.99%
PBT 14,149 13,465 12,703 12,316 12,559 7,021 11,216 16.66%
Tax -3,749 -3,369 -2,964 -3,282 -3,304 -1,825 -2,428 33.41%
NP 10,400 10,096 9,739 9,034 9,255 5,196 8,788 11.82%
-
NP to SH 10,377 10,075 9,650 8,997 9,082 5,195 8,902 10.71%
-
Tax Rate 26.50% 25.02% 23.33% 26.65% 26.31% 25.99% 21.65% -
Total Cost 56,662 36,614 90,701 74,731 55,747 30,939 76,877 -18.32%
-
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 14.44% 24.27% 22.91% 25.06% 25.29% 16.15% 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 186.68 225.08 483.98 403.60 313.20 174.10 412.83 -40.94%
EPS 31.25 30.34 29.06 43.35 43.76 25.03 42.90 -18.96%
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 79.02 55.04 118.35 98.70 76.59 42.58 100.94 -14.99%
EPS 12.23 11.87 11.37 10.60 10.70 6.12 10.49 10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8466 0.4891 0.4964 0.4231 0.4231 0.3791 0.3252 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 0.34 0.28 0.00 0.00 0.00 0.01 0.00 -
P/EPS 2.22 1.32 0.02 0.02 0.02 0.04 0.02 2176.93%
EY 45.14 75.86 4,649.90 4,335.00 4,376.00 2,503.00 4,290.00 -95.13%
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 0.27 0.28 0.13 0.00 0.00 0.01 0.00 -
P/EPS 1.73 1.32 1.38 0.02 0.02 0.04 0.02 1829.63%
EY 57.77 75.86 72.65 4,335.00 4,376.00 2,503.00 4,290.00 -94.26%
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