[TGL] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 50.56%
YoY- 40.97%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 101,188 100,256 102,500 111,015 100,440 98,757 95,820 3.70%
PBT 8,864 12,225 14,305 19,147 12,703 10,647 11,437 -15.63%
Tax -2,227 -2,827 -3,409 -4,508 -2,964 -2,867 -2,981 -17.68%
NP 6,637 9,398 10,896 14,639 9,739 7,780 8,456 -14.92%
-
NP to SH 6,791 9,379 10,958 14,531 9,651 7,850 8,413 -13.31%
-
Tax Rate 25.12% 23.12% 23.83% 23.54% 23.33% 26.93% 26.06% -
Total Cost 94,551 90,858 91,604 96,376 90,701 90,977 87,364 5.41%
-
Net Worth 47,402 43,788 71,910 41,504 20,666 36,329 20,752 73.53%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,591 - - - - - - -
Div Payout % 52.88% - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 47,402 43,788 71,910 41,504 20,666 36,329 20,752 73.53%
NOSH 35,910 35,892 35,955 20,752 20,666 20,999 20,752 44.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.56% 9.37% 10.63% 13.19% 9.70% 7.88% 8.82% -
ROE 14.33% 21.42% 15.24% 35.01% 46.70% 21.61% 40.54% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 281.78 279.32 285.08 534.95 486.00 470.27 461.72 -28.07%
EPS 18.91 26.13 30.48 70.02 46.70 37.38 40.54 -39.88%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.22 2.00 2.00 1.00 1.73 1.00 20.35%
Adjusted Per Share Value based on latest NOSH - 20,752
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 119.23 118.13 120.78 130.81 118.35 116.37 112.91 3.70%
EPS 8.00 11.05 12.91 17.12 11.37 9.25 9.91 -13.31%
DPS 4.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5586 0.516 0.8473 0.4891 0.2435 0.4281 0.2445 73.55%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.58 0.50 0.64 0.64 0.01 0.01 0.01 -
P/RPS 0.21 0.18 0.22 0.12 0.00 0.00 0.00 -
P/EPS 3.07 1.91 2.10 0.91 0.02 0.03 0.02 2775.66%
EY 32.60 52.26 47.62 109.41 4,669.84 3,738.10 4,053.91 -95.99%
DY 17.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.32 0.32 0.01 0.01 0.01 1149.21%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 19/05/09 27/02/09 25/11/08 26/08/08 21/05/08 28/02/08 -
Price 0.98 0.60 0.50 0.64 0.64 0.01 0.01 -
P/RPS 0.35 0.21 0.18 0.12 0.13 0.00 0.00 -
P/EPS 5.18 2.30 1.64 0.91 1.37 0.03 0.02 3976.96%
EY 19.30 43.55 60.95 109.41 72.97 3,738.10 4,053.91 -97.17%
DY 10.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.49 0.25 0.32 0.64 0.01 0.01 1667.23%

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