[TGL] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 51.49%
YoY- 28.73%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 75,015 76,861 76,521 78,225 74,940 70,249 69,127 5.60%
PBT 4,451 4,870 4,560 6,011 4,205 4,547 5,523 -13.41%
Tax -1,501 -1,471 -1,437 -1,795 -1,422 -1,297 -774 55.57%
NP 2,950 3,399 3,123 4,216 2,783 3,250 4,749 -27.21%
-
NP to SH 2,950 3,399 3,123 4,216 2,783 3,250 4,749 -27.21%
-
Tax Rate 33.72% 30.21% 31.51% 29.86% 33.82% 28.52% 14.01% -
Total Cost 72,065 73,462 73,398 74,009 72,157 66,999 64,378 7.81%
-
Net Worth 12,464 13,790 15,197 9,199 7,794 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 12,464 13,790 15,197 9,199 7,794 0 0 -
NOSH 20,103 19,986 19,996 19,999 19,985 19,988 19,997 0.35%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.93% 4.42% 4.08% 5.39% 3.71% 4.63% 6.87% -
ROE 23.67% 24.65% 20.55% 45.83% 35.70% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 373.14 384.57 382.68 391.13 374.97 351.45 345.68 5.23%
EPS 14.67 17.01 15.62 21.08 13.92 16.26 23.75 -27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.69 0.76 0.46 0.39 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 88.66 90.85 90.44 92.46 88.58 83.03 81.71 5.59%
EPS 3.49 4.02 3.69 4.98 3.29 3.84 5.61 -27.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.163 0.1796 0.1087 0.0921 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.02 0.02 0.02 0.02 0.01 0.01 0.01 -
P/RPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
P/EPS 0.14 0.12 0.13 0.09 0.07 0.06 0.04 130.69%
EY 733.70 850.33 780.90 1,054.00 1,392.49 1,625.94 2,374.82 -54.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.04 0.03 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 28/11/03 29/08/03 29/05/03 27/02/03 -
Price 0.02 0.02 0.02 0.02 0.02 0.01 0.01 -
P/RPS 0.01 0.01 0.01 0.01 0.01 0.00 0.00 -
P/EPS 0.14 0.12 0.13 0.09 0.14 0.06 0.04 130.69%
EY 733.70 850.33 780.90 1,054.00 696.25 1,625.94 2,374.82 -54.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.04 0.05 0.00 0.00 -

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