[TGL] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 25.65%
YoY- 311.99%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 100,440 98,757 95,820 97,333 85,572 81,829 78,090 18.28%
PBT 12,703 10,647 11,437 13,492 10,480 9,001 6,717 52.98%
Tax -2,964 -2,867 -2,981 -3,320 -2,372 -2,473 -2,068 27.14%
NP 9,739 7,780 8,456 10,172 8,108 6,528 4,649 63.79%
-
NP to SH 9,651 7,850 8,413 10,308 8,204 6,527 4,638 63.06%
-
Tax Rate 23.33% 26.93% 26.06% 24.61% 22.63% 27.47% 30.79% -
Total Cost 90,701 90,977 87,364 87,161 77,464 75,301 73,441 15.12%
-
Net Worth 20,666 36,329 20,752 32,170 27,583 27,993 27,385 -17.12%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 20,666 36,329 20,752 32,170 27,583 27,993 27,385 -17.12%
NOSH 20,666 20,999 20,752 20,755 20,739 20,735 20,746 -0.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.70% 7.88% 8.82% 10.45% 9.48% 7.98% 5.95% -
ROE 46.70% 21.61% 40.54% 32.04% 29.74% 23.32% 16.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 486.00 470.27 461.72 468.96 412.61 394.62 376.40 18.59%
EPS 46.70 37.38 40.54 49.66 39.56 31.48 22.36 63.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.73 1.00 1.55 1.33 1.35 1.32 -16.91%
Adjusted Per Share Value based on latest NOSH - 20,755
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 118.72 116.73 113.26 115.04 101.14 96.72 92.30 18.29%
EPS 11.41 9.28 9.94 12.18 9.70 7.71 5.48 63.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2443 0.4294 0.2453 0.3802 0.326 0.3309 0.3237 -17.12%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.01 0.01 0.01 0.01 0.01 0.01 0.01 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.02 0.03 0.02 0.02 0.03 0.03 0.04 -37.03%
EY 4,669.84 3,738.10 4,053.91 4,966.49 3,955.75 3,147.68 2,235.58 63.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 28/02/08 28/11/07 29/08/07 16/05/07 27/02/07 -
Price 0.64 0.01 0.01 0.01 0.01 0.64 0.64 -
P/RPS 0.13 0.00 0.00 0.00 0.00 0.16 0.17 -16.38%
P/EPS 1.37 0.03 0.02 0.02 0.03 2.03 2.86 -38.80%
EY 72.97 3,738.10 4,053.91 4,966.49 3,955.75 49.18 34.93 63.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.01 0.01 0.01 0.01 0.47 0.48 21.16%

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