[TGL] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -13.21%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 73,080 73,551 75,161 75,015 76,861 76,521 78,225 -4.43%
PBT 4,448 3,926 4,695 4,451 4,870 4,560 6,011 -18.17%
Tax -1,512 -1,469 -1,579 -1,501 -1,471 -1,437 -1,795 -10.79%
NP 2,936 2,457 3,116 2,950 3,399 3,123 4,216 -21.41%
-
NP to SH 2,936 2,457 3,116 2,950 3,399 3,123 4,216 -21.41%
-
Tax Rate 33.99% 37.42% 33.63% 33.72% 30.21% 31.51% 29.86% -
Total Cost 70,144 71,094 72,045 72,065 73,462 73,398 74,009 -3.50%
-
Net Worth 18,867 19,883 15,360 12,464 13,790 15,197 9,199 61.35%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 18,867 19,883 15,360 12,464 13,790 15,197 9,199 61.35%
NOSH 20,508 20,498 20,481 20,103 19,986 19,996 19,999 1.68%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.02% 3.34% 4.15% 3.93% 4.42% 4.08% 5.39% -
ROE 15.56% 12.36% 20.29% 23.67% 24.65% 20.55% 45.83% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 356.34 358.82 366.98 373.14 384.57 382.68 391.13 -6.01%
EPS 14.32 11.99 15.21 14.67 17.01 15.62 21.08 -22.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.97 0.75 0.62 0.69 0.76 0.46 58.67%
Adjusted Per Share Value based on latest NOSH - 20,103
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 86.11 86.67 88.56 88.39 90.57 90.17 92.17 -4.42%
EPS 3.46 2.90 3.67 3.48 4.01 3.68 4.97 -21.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2223 0.2343 0.181 0.1469 0.1625 0.1791 0.1084 61.34%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
P/EPS 0.14 0.17 0.13 0.14 0.12 0.13 0.09 34.21%
EY 715.80 599.32 760.70 733.70 850.33 780.90 1,054.00 -22.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.03 0.03 0.03 0.03 0.04 -36.97%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 23/12/04 26/08/04 27/05/04 26/02/04 28/11/03 -
Price 0.01 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.00 0.01 0.01 0.01 0.01 0.01 0.01 -
P/EPS 0.07 0.17 0.13 0.14 0.12 0.13 0.09 -15.41%
EY 1,431.60 599.32 760.70 733.70 850.33 780.90 1,054.00 22.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.02 0.03 0.03 0.03 0.03 0.04 -60.28%

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